As of 2024-12-11, the Intrinsic Value of Innospec Inc (IOSP) is
146.67 USD. This IOSP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 116.56 USD, the upside of Innospec Inc is
25.80%.
The range of the Intrinsic Value is 114.15 - 214.83 USD
146.67 USD
Intrinsic Value
IOSP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
114.15 - 214.83 |
146.67 |
25.8% |
| DCF (Growth 10y) |
131.37 - 234.76 |
165.03 |
41.6% |
| DCF (EBITDA 5y) |
128.06 - 148.36 |
137.90 |
18.3% |
| DCF (EBITDA 10y) |
141.11 - 169.71 |
154.63 |
32.7% |
| Fair Value |
144.15 - 144.15 |
144.15 |
23.67% |
| P/E |
108.40 - 137.17 |
126.62 |
8.6% |
| EV/EBITDA |
96.55 - 124.40 |
109.89 |
-5.7% |
| EPV |
71.20 - 87.84 |
79.52 |
-31.8% |
| DDM - Stable |
33.62 - 82.35 |
57.99 |
-50.3% |
| DDM - Multi |
52.92 - 100.13 |
69.18 |
-40.6% |
IOSP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,907.01 |
| Beta |
1.20 |
| Outstanding shares (mil) |
24.94 |
| Enterprise Value (mil) |
2,603.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.15% |
| Cost of Debt |
5.00% |
| WACC |
7.39% |