IOSP
Innospec Inc
Price:  
123.70 
USD
Volume:  
96,338.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IOSP Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Innospec Inc (IOSP) is 143.56 USD. This IOSP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.70 USD, the upside of Innospec Inc is %.

The range of the Intrinsic Value is 114.97 - 197.50 USD

123.70 USD
Stock Price
143.56 USD
Intrinsic Value
Intrinsic Value Details

IOSP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 114.97 - 197.50 143.56 16.1%
DCF (Growth 10y) 131.57 - 214.55 160.54 29.8%
DCF (EBITDA 5y) 126.22 - 156.59 138.18 11.7%
DCF (EBITDA 10y) 140.50 - 176.62 155.18 25.4%
Fair Value 147.71 - 147.71 147.71 19.41%
P/E 130.51 - 180.80 144.85 17.1%
EV/EBITDA 85.86 - 141.93 112.47 -9.1%
EPV 68.05 - 80.87 74.46 -39.8%
DDM - Stable 32.99 - 72.37 52.68 -57.4%
DDM - Multi 48.16 - 84.56 61.60 -50.2%

IOSP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,083.84
Beta 0.93
Outstanding shares (mil) 24.93
Enterprise Value (mil) 2,813.74
Market risk premium 4.60%
Cost of Equity 11.94%
Cost of Debt 5.00%
WACC 7.79%