As of 2025-07-04, the Intrinsic Value of Koppers Holdings Inc (KOP) is 122.44 USD. This KOP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.69 USD, the upside of Koppers Holdings Inc is 263.40%.
The range of the Intrinsic Value is 89.27 - 181.34 USD
Based on its market price of 33.69 USD and our intrinsic valuation, Koppers Holdings Inc (KOP) is undervalued by 263.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 89.27 - 181.34 | 122.44 | 263.4% |
| DCF (Growth 10y) | 107.48 - 195.88 | 139.58 | 314.3% |
| DCF (EBITDA 5y) | 60.25 - 77.67 | 69.02 | 104.9% |
| DCF (EBITDA 10y) | 83.42 - 105.60 | 94.26 | 179.8% |
| Fair Value | 6.85 - 6.85 | 6.85 | -79.67% |
| P/E | 13.97 - 41.47 | 27.14 | -19.4% |
| EV/EBITDA | 17.90 - 32.28 | 24.76 | -26.5% |
| EPV | 22.24 - 35.22 | 28.73 | -14.7% |
| DDM - Stable | 7.14 - 15.16 | 11.15 | -66.9% |
| DDM - Multi | 42.02 - 69.21 | 52.29 | 55.2% |
| Market Cap (mil) | 674.14 |
| Beta | 1.16 |
| Outstanding shares (mil) | 20.01 |
| Enterprise Value (mil) | 1,621.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.03% |
| Cost of Debt | 7.25% |
| WACC | 7.99% |