IOSP
Innospec Inc
Price:  
88.26 
USD
Volume:  
136,376.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IOSP Intrinsic Value

-28.10 %
Upside

What is the intrinsic value of IOSP?

As of 2025-07-12, the Intrinsic Value of Innospec Inc (IOSP) is 63.46 USD. This IOSP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.26 USD, the upside of Innospec Inc is -28.10%.

The range of the Intrinsic Value is 51.56 - 86.70 USD

Is IOSP undervalued or overvalued?

Based on its market price of 88.26 USD and our intrinsic valuation, Innospec Inc (IOSP) is overvalued by 28.10%.

88.26 USD
Stock Price
63.46 USD
Intrinsic Value
Intrinsic Value Details

IOSP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.56 - 86.70 63.46 -28.1%
DCF (Growth 10y) 59.26 - 96.04 71.82 -18.6%
DCF (EBITDA 5y) 68.08 - 82.91 76.03 -13.9%
DCF (EBITDA 10y) 74.02 - 93.39 83.82 -5.0%
Fair Value 26.61 - 26.61 26.61 -69.85%
P/E 18.93 - 42.42 30.98 -64.9%
EV/EBITDA 44.07 - 100.35 72.78 -17.5%
EPV 67.79 - 82.72 75.25 -14.7%
DDM - Stable 5.70 - 13.23 9.46 -89.3%
DDM - Multi 22.08 - 41.71 29.06 -67.1%

IOSP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,202.97
Beta 1.05
Outstanding shares (mil) 24.96
Enterprise Value (mil) 1,903.17
Market risk premium 4.60%
Cost of Equity 12.33%
Cost of Debt 5.00%
WACC 8.01%