KOP
Koppers Holdings Inc
Price:  
43.27 
USD
Volume:  
108,667.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KOP Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Koppers Holdings Inc (KOP) is 71.74 USD. This KOP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.27 USD, the upside of Koppers Holdings Inc is %.

The range of the Intrinsic Value is 53.86 - 99.75 USD

43.27 USD
Stock Price
71.74 USD
Intrinsic Value
Intrinsic Value Details

KOP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 53.86 - 99.75 71.74 65.8%
DCF (Growth 10y) 64.43 - 112.23 83.15 92.2%
DCF (EBITDA 5y) 68.53 - 103.67 83.37 92.7%
DCF (EBITDA 10y) 76.24 - 116.05 93.07 115.1%
Fair Value 105.34 - 105.34 105.34 143.44%
P/E 19.50 - 47.78 32.98 -23.8%
EV/EBITDA 39.32 - 73.15 51.60 19.2%
EPV 25.81 - 44.21 35.01 -19.1%
DDM - Stable 26.40 - 52.60 39.50 -8.7%
DDM - Multi 29.57 - 47.88 36.72 -15.1%

KOP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 916.03
Beta 1.03
Outstanding shares (mil) 21.17
Enterprise Value (mil) 1,689.93
Market risk premium 4.60%
Cost of Equity 10.19%
Cost of Debt 6.88%
WACC 7.75%