As of 2024-12-15, the Intrinsic Value of Kraton Corp (KRA) is
58.75 USD. This Kraton valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 46.49 USD, the upside of Kraton Corp is
26.40%.
The range of the Intrinsic Value is 46.21 - 77.75 USD
58.75 USD
Intrinsic Value
Kraton Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.21 - 77.75 |
58.75 |
26.4% |
| DCF (Growth 10y) |
51.23 - 82.32 |
63.66 |
36.9% |
| DCF (EBITDA 5y) |
39.99 - 57.76 |
43.28 |
-6.9% |
| DCF (EBITDA 10y) |
47.37 - 67.55 |
52.78 |
13.5% |
| Fair Value |
32.81 - 32.81 |
32.81 |
-29.42% |
| P/E |
93.79 - 132.17 |
114.05 |
145.3% |
| EV/EBITDA |
45.90 - 94.95 |
66.98 |
44.1% |
| EPV |
57.52 - 82.42 |
69.97 |
50.5% |
| DDM - Stable |
36.01 - 70.80 |
53.40 |
14.9% |
| DDM - Multi |
28.09 - 45.64 |
35.00 |
-24.7% |
Kraton Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,498.37 |
| Beta |
2.06 |
| Outstanding shares (mil) |
32.23 |
| Enterprise Value (mil) |
2,255.12 |
| Market risk premium |
4.24% |
| Cost of Equity |
10.98% |
| Cost of Debt |
4.51% |
| WACC |
8.26% |