KALU
Kaiser Aluminum Corp
Price:  
71.13 
USD
Volume:  
150,518.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KALU Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of Kaiser Aluminum Corp (KALU) is 195.05 USD. This KALU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.13 USD, the upside of Kaiser Aluminum Corp is %.

The range of the Intrinsic Value is 112.60 - 445.17 USD

71.13 USD
Stock Price
195.05 USD
Intrinsic Value
Intrinsic Value Details

KALU Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 112.60 - 445.17 195.05 174.2%
DCF (Growth 10y) 159.44 - 542.54 254.98 258.5%
DCF (EBITDA 5y) 133.09 - 239.61 176.30 147.9%
DCF (EBITDA 10y) 184.24 - 324.05 240.60 238.3%
Fair Value 4.12 - 4.12 4.12 -94.20%
P/E 11.87 - 18.78 14.44 -79.7%
EV/EBITDA 12.62 - 82.70 45.50 -36.0%
EPV (51.36) - (48.29) (49.83) -170.1%
DDM - Stable 7.50 - 32.94 20.22 -71.6%
DDM - Multi 147.34 - 399.92 205.35 188.7%

KALU Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,138.79
Beta 2.41
Outstanding shares (mil) 16.01
Enterprise Value (mil) 2,135.69
Market risk premium 4.60%
Cost of Equity 8.47%
Cost of Debt 7.69%
WACC 7.25%