HUN
Huntsman Corp
Price:  
11.49 
USD
Volume:  
2,994,481.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HUN Intrinsic Value

48.30 %
Upside

What is the intrinsic value of HUN?

As of 2025-07-14, the Intrinsic Value of Huntsman Corp (HUN) is 17.04 USD. This HUN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.49 USD, the upside of Huntsman Corp is 48.30%.

The range of the Intrinsic Value is 8.91 - 39.22 USD

Is HUN undervalued or overvalued?

Based on its market price of 11.49 USD and our intrinsic valuation, Huntsman Corp (HUN) is undervalued by 48.30%.

11.49 USD
Stock Price
17.04 USD
Intrinsic Value
Intrinsic Value Details

HUN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.91 - 39.22 17.04 48.3%
DCF (Growth 10y) 14.21 - 50.40 24.02 109.0%
DCF (EBITDA 5y) 13.60 - 19.35 16.31 42.0%
DCF (EBITDA 10y) 16.89 - 26.58 21.29 85.3%
Fair Value -4.52 - -4.52 -4.52 -139.32%
P/E (14.11) - 5.30 (6.38) -155.5%
EV/EBITDA 6.76 - 12.00 8.46 -26.4%
EPV 4.82 - 12.59 8.70 -24.3%
DDM - Stable (6.04) - (14.25) (10.14) -188.3%
DDM - Multi 11.01 - 20.69 14.42 25.5%

HUN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,996.39
Beta 0.88
Outstanding shares (mil) 173.75
Enterprise Value (mil) 3,616.39
Market risk premium 4.60%
Cost of Equity 10.09%
Cost of Debt 8.26%
WACC 7.76%