As of 2025-07-14, the Intrinsic Value of LyondellBasell Industries NV (LYB) is 79.82 USD. This LYB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.55 USD, the upside of LyondellBasell Industries NV is 23.70%.
The range of the Intrinsic Value is 47.09 - 178.67 USD
Based on its market price of 64.55 USD and our intrinsic valuation, LyondellBasell Industries NV (LYB) is undervalued by 23.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.09 - 178.67 | 79.82 | 23.7% |
| DCF (Growth 10y) | 44.70 - 152.91 | 71.87 | 11.3% |
| DCF (EBITDA 5y) | 38.07 - 45.22 | 41.23 | -36.1% |
| DCF (EBITDA 10y) | 40.68 - 52.18 | 45.89 | -28.9% |
| Fair Value | 82.55 - 82.55 | 82.55 | 27.88% |
| P/E | 31.39 - 70.51 | 45.84 | -29.0% |
| EV/EBITDA | 35.19 - 47.56 | 41.93 | -35.0% |
| EPV | 71.50 - 102.73 | 87.11 | 35.0% |
| DDM - Stable | 28.47 - 81.93 | 55.20 | -14.5% |
| DDM - Multi | 41.22 - 77.88 | 52.63 | -18.5% |
| Market Cap (mil) | 20,746.37 |
| Beta | 0.84 |
| Outstanding shares (mil) | 321.40 |
| Enterprise Value (mil) | 30,099.37 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.43% |
| Cost of Debt | 4.67% |
| WACC | 7.48% |