As of 2024-12-15, the Intrinsic Value of Chart Industries Inc (GTLS) is
213.77 USD. This GTLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 197.87 USD, the upside of Chart Industries Inc is
8.00%.
The range of the Intrinsic Value is 137.28 - 383.00 USD
213.77 USD
Intrinsic Value
GTLS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
137.28 - 383.00 |
213.77 |
8.0% |
| DCF (Growth 10y) |
221.07 - 536.88 |
320.09 |
61.8% |
| DCF (EBITDA 5y) |
243.91 - 295.01 |
273.57 |
38.3% |
| DCF (EBITDA 10y) |
315.09 - 413.19 |
366.21 |
85.1% |
| Fair Value |
110.20 - 110.20 |
110.20 |
-44.31% |
| P/E |
90.19 - 158.95 |
123.17 |
-37.8% |
| EV/EBITDA |
139.44 - 245.54 |
197.39 |
-0.2% |
| EPV |
(23.15) - (5.29) |
(14.22) |
-107.2% |
| DDM - Stable |
30.56 - 71.52 |
51.04 |
-74.2% |
| DDM - Multi |
87.88 - 158.83 |
113.06 |
-42.9% |
GTLS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,470.81 |
| Beta |
2.02 |
| Outstanding shares (mil) |
42.81 |
| Enterprise Value (mil) |
12,061.71 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.32% |
| Cost of Debt |
5.70% |
| WACC |
9.29% |