HUN
Huntsman Corp
Price:  
19.70 
USD
Volume:  
1,894,975.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HUN Intrinsic Value

40.70 %
Upside

As of 2024-12-11, the Intrinsic Value of Huntsman Corp (HUN) is 27.71 USD. This HUN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.70 USD, the upside of Huntsman Corp is 40.70%.

The range of the Intrinsic Value is 13.64 - 96.33 USD

19.70 USD
Stock Price
27.71 USD
Intrinsic Value
Intrinsic Value Details

HUN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.64 - 96.33 27.71 40.7%
DCF (Growth 10y) 19.47 - 118.64 36.53 85.5%
DCF (EBITDA 5y) 22.13 - 34.95 27.99 42.1%
DCF (EBITDA 10y) 24.89 - 47.05 34.30 74.1%
Fair Value -3.44 - -3.44 -3.44 -117.46%
P/E (9.07) - 21.99 2.11 -89.3%
EV/EBITDA 7.28 - 17.93 12.48 -36.7%
EPV 11.78 - 31.72 21.75 10.4%
DDM - Stable (6.49) - (18.84) (12.67) -164.3%
DDM - Multi 27.60 - 62.29 38.25 94.1%

HUN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,407.90
Beta 0.44
Outstanding shares (mil) 172.99
Enterprise Value (mil) 4,936.90
Market risk premium 4.60%
Cost of Equity 8.35%
Cost of Debt 12.43%
WACC 8.92%