As of 2024-12-14, the Intrinsic Value of Quaker Chemical Corp (KWR) is
228.56 USD. This Quaker valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 152.73 USD, the upside of Quaker Chemical Corp is
49.60%.
The range of the Intrinsic Value is 160.98 - 384.17 USD
228.56 USD
Intrinsic Value
Quaker Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
160.98 - 384.17 |
228.56 |
49.6% |
| DCF (Growth 10y) |
225.07 - 497.78 |
308.18 |
101.8% |
| DCF (EBITDA 5y) |
171.85 - 210.50 |
191.86 |
25.6% |
| DCF (EBITDA 10y) |
222.78 - 282.95 |
252.47 |
65.3% |
| Fair Value |
172.37 - 172.37 |
172.37 |
12.86% |
| P/E |
128.65 - 166.08 |
152.76 |
0.0% |
| EV/EBITDA |
131.63 - 171.44 |
151.24 |
-1.0% |
| EPV |
93.62 - 126.14 |
109.88 |
-28.1% |
| DDM - Stable |
59.34 - 155.60 |
107.47 |
-29.6% |
| DDM - Multi |
112.72 - 224.29 |
149.47 |
-2.1% |
Quaker Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,717.07 |
| Beta |
0.78 |
| Outstanding shares (mil) |
17.79 |
| Enterprise Value (mil) |
3,244.43 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.06% |
| Cost of Debt |
4.67% |
| WACC |
7.84% |