Is GTLS undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of Chart Industries Inc (GTLS) is 223.74 USD. This GTLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 148.84 USD, the upside of Chart Industries Inc is 50.30%. This means that GTLS is undervalued by 50.30%.
The range of the Intrinsic Value is 145.26 - 401.57 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 145.26 - 401.57 | 223.74 | 50.3% |
| DCF (Growth 10y) | 231.89 - 567.31 | 335.42 | 125.4% |
| DCF (EBITDA 5y) | 259.10 - 336.13 | 298.05 | 100.2% |
| DCF (EBITDA 10y) | 316.47 - 439.36 | 375.47 | 152.3% |
| Fair Value | 119.56 - 119.56 | 119.56 | -19.67% |
| P/E | 139.93 - 179.33 | 155.47 | 4.5% |
| EV/EBITDA | 163.16 - 241.43 | 212.32 | 42.7% |
| EPV | 27.53 - 58.02 | 42.77 | -71.3% |
| DDM - Stable | 33.00 - 83.39 | 58.19 | -60.9% |
| DDM - Multi | 93.74 - 186.98 | 125.20 | -15.9% |
| Market Cap (mil) | 6,800.50 |
| Beta | 2.18 |
| Outstanding shares (mil) | 45.69 |
| Enterprise Value (mil) | 10,148.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.15% |
| Cost of Debt | 6.63% |
| WACC | 9.17% |