LYB
LyondellBasell Industries NV
Price:  
100.28 
USD
Volume:  
3,194,807.00
United Kingdom | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LYB Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of LyondellBasell Industries NV (LYB) is 113.57 USD. This LYB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.28 USD, the upside of LyondellBasell Industries NV is %.

The range of the Intrinsic Value is 91.79 - 146.69 USD

100.28 USD
Stock Price
113.57 USD
Intrinsic Value
Intrinsic Value Details

LYB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 91.79 - 146.69 113.57 13.3%
DCF (Growth 10y) 124.36 - 192.74 151.60 51.2%
DCF (EBITDA 5y) 115.37 - 148.84 131.85 31.5%
DCF (EBITDA 10y) 139.64 - 185.40 161.37 60.9%
Fair Value 176.62 - 176.62 176.62 76.13%
P/E 95.52 - 114.48 102.58 2.3%
EV/EBITDA 78.91 - 112.64 97.16 -3.1%
EPV 81.11 - 110.60 95.86 -4.4%
DDM - Stable 46.33 - 89.24 67.78 -32.4%
DDM - Multi 94.61 - 138.12 112.04 11.7%

LYB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32,490.72
Beta 1.03
Outstanding shares (mil) 324.00
Enterprise Value (mil) 40,763.72
Market risk premium 4.60%
Cost of Equity 9.90%
Cost of Debt 4.34%
WACC 8.28%