As of 2024-12-15, the Intrinsic Value of Huntsman Corp (HUN) is
27.73 USD. This HUN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.05 USD, the upside of Huntsman Corp is
45.60%.
The range of the Intrinsic Value is 13.55 - 98.82 USD
27.73 USD
Intrinsic Value
HUN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.55 - 98.82 |
27.73 |
45.6% |
| DCF (Growth 10y) |
19.34 - 121.68 |
36.56 |
91.9% |
| DCF (EBITDA 5y) |
21.38 - 33.98 |
27.00 |
41.7% |
| DCF (EBITDA 10y) |
24.25 - 46.18 |
33.43 |
75.5% |
| Fair Value |
-3.44 - -3.44 |
-3.44 |
-118.06% |
| P/E |
(9.08) - 21.30 |
1.93 |
-89.8% |
| EV/EBITDA |
6.80 - 17.14 |
11.98 |
-37.1% |
| EPV |
11.71 - 32.03 |
21.87 |
14.8% |
| DDM - Stable |
(6.53) - (18.93) |
(12.73) |
-166.8% |
| DDM - Multi |
27.78 - 62.58 |
38.48 |
102.0% |
HUN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,295.46 |
| Beta |
0.44 |
| Outstanding shares (mil) |
172.99 |
| Enterprise Value (mil) |
4,824.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.33% |
| Cost of Debt |
12.43% |
| WACC |
8.91% |