IPI
Intrepid Potash Inc
Price:  
23.41 
USD
Volume:  
61,965.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IPI Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Intrepid Potash Inc (IPI) is 25.64 USD. This IPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.41 USD, the upside of Intrepid Potash Inc is %.

The range of the Intrinsic Value is 14.66 - 174.55 USD

23.41 USD
Stock Price
25.64 USD
Intrinsic Value
Intrinsic Value Details

IPI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.66 - 174.55 25.64 9.5%
DCF (Growth 10y) 12.33 - 130.41 20.48 -12.5%
DCF (EBITDA 5y) 21.35 - 28.11 24.67 5.4%
DCF (EBITDA 10y) 21.35 - 30.66 25.71 9.8%
Fair Value -81.61 - -81.61 -81.61 -448.61%
P/E (17.56) - (34.80) (28.89) -223.4%
EV/EBITDA 11.96 - 22.63 16.90 -27.8%
EPV 23.98 - 34.20 29.09 24.3%
DDM - Stable (46.11) - (850.99) (448.55) -2016.0%
DDM - Multi 0.54 - 8.83 1.08 -95.4%

IPI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 310.65
Beta 1.07
Outstanding shares (mil) 13.27
Enterprise Value (mil) 278.19
Market risk premium 4.60%
Cost of Equity 6.65%
Cost of Debt 7.00%
WACC 6.63%