As of 2024-12-15, the Intrinsic Value of Kaiser Aluminum Corp (KALU) is
267.14 USD. This KALU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.26 USD, the upside of Kaiser Aluminum Corp is
250.30%.
The range of the Intrinsic Value is 132.85 - 1,118.45 USD
267.14 USD
Intrinsic Value
KALU Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
132.85 - 1,118.45 |
267.14 |
250.3% |
| DCF (Growth 10y) |
193.22 - 1,402.70 |
359.47 |
371.4% |
| DCF (EBITDA 5y) |
196.44 - 289.27 |
241.84 |
217.1% |
| DCF (EBITDA 10y) |
223.34 - 365.60 |
288.44 |
278.2% |
| Fair Value |
14.70 - 14.70 |
14.70 |
-80.73% |
| P/E |
45.33 - 78.08 |
63.25 |
-17.1% |
| EV/EBITDA |
41.89 - 165.84 |
86.19 |
13.0% |
| EPV |
(58.63) - (56.38) |
(57.51) |
-175.4% |
| DDM - Stable |
21.12 - 83.20 |
52.16 |
-31.6% |
| DDM - Multi |
130.49 - 368.80 |
189.43 |
148.4% |
KALU Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,227.02 |
| Beta |
1.57 |
| Outstanding shares (mil) |
16.09 |
| Enterprise Value (mil) |
2,224.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.96% |
| Cost of Debt |
5.74% |
| WACC |
7.41% |