KOP
Koppers Holdings Inc
Price:  
31.30 
USD
Volume:  
205,373.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KOP Intrinsic Value

295.10 %
Upside

What is the intrinsic value of KOP?

As of 2025-06-22, the Intrinsic Value of Koppers Holdings Inc (KOP) is 123.67 USD. This KOP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.30 USD, the upside of Koppers Holdings Inc is 295.10%.

The range of the Intrinsic Value is 90.32 - 182.86 USD

Is KOP undervalued or overvalued?

Based on its market price of 31.30 USD and our intrinsic valuation, Koppers Holdings Inc (KOP) is undervalued by 295.10%.

31.30 USD
Stock Price
123.67 USD
Intrinsic Value
Intrinsic Value Details

KOP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 90.32 - 182.86 123.67 295.1%
DCF (Growth 10y) 108.69 - 197.50 140.95 350.3%
DCF (EBITDA 5y) 59.65 - 74.89 67.08 114.3%
DCF (EBITDA 10y) 83.24 - 103.39 92.89 196.8%
Fair Value 6.85 - 6.85 6.85 -78.12%
P/E 13.71 - 38.56 26.02 -16.9%
EV/EBITDA 17.12 - 31.12 25.97 -17.0%
EPV 22.70 - 35.55 29.12 -7.0%
DDM - Stable 7.10 - 15.00 11.05 -64.7%
DDM - Multi 41.70 - 68.41 51.81 65.5%

KOP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 626.31
Beta 1.16
Outstanding shares (mil) 20.01
Enterprise Value (mil) 1,573.81
Market risk premium 4.60%
Cost of Equity 12.11%
Cost of Debt 7.25%
WACC 7.95%