As of 2024-12-12, the Intrinsic Value of LyondellBasell Industries NV (LYB) is
104.49 USD. This LYB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.45 USD, the upside of LyondellBasell Industries NV is
36.70%.
The range of the Intrinsic Value is 72.04 - 175.33 USD
104.49 USD
Intrinsic Value
LYB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.04 - 175.33 |
104.49 |
36.7% |
| DCF (Growth 10y) |
84.57 - 186.74 |
116.94 |
53.0% |
| DCF (EBITDA 5y) |
90.64 - 110.34 |
99.18 |
29.7% |
| DCF (EBITDA 10y) |
97.44 - 125.19 |
109.69 |
43.5% |
| Fair Value |
165.89 - 165.89 |
165.89 |
116.99% |
| P/E |
64.64 - 117.32 |
84.05 |
9.9% |
| EV/EBITDA |
79.97 - 92.03 |
85.43 |
11.7% |
| EPV |
113.77 - 158.01 |
135.89 |
77.8% |
| DDM - Stable |
49.71 - 125.60 |
87.66 |
14.7% |
| DDM - Multi |
67.28 - 122.93 |
86.11 |
12.6% |
LYB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
24,827.90 |
| Beta |
0.28 |
| Outstanding shares (mil) |
324.76 |
| Enterprise Value (mil) |
33,466.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.05% |
| Cost of Debt |
4.47% |
| WACC |
7.38% |