As of 2024-12-14, the Intrinsic Value of Koppers Holdings Inc (KOP) is
69.43 USD. This KOP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.78 USD, the upside of Koppers Holdings Inc is
105.50%.
The range of the Intrinsic Value is 50.83 - 98.01 USD
69.43 USD
Intrinsic Value
KOP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.83 - 98.01 |
69.43 |
105.5% |
| DCF (Growth 10y) |
70.38 - 124.26 |
91.69 |
171.4% |
| DCF (EBITDA 5y) |
53.23 - 72.86 |
63.00 |
86.5% |
| DCF (EBITDA 10y) |
68.92 - 95.18 |
81.55 |
141.4% |
| Fair Value |
93.87 - 93.87 |
93.87 |
177.89% |
| P/E |
35.98 - 53.24 |
44.14 |
30.7% |
| EV/EBITDA |
27.16 - 41.18 |
34.60 |
2.4% |
| EPV |
21.50 - 39.56 |
30.53 |
-9.6% |
| DDM - Stable |
22.24 - 45.08 |
33.66 |
-0.4% |
| DDM - Multi |
32.27 - 52.38 |
40.05 |
18.6% |
KOP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
684.72 |
| Beta |
1.12 |
| Outstanding shares (mil) |
20.27 |
| Enterprise Value (mil) |
1,621.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.66% |
| Cost of Debt |
6.54% |
| WACC |
7.52% |