As of 2025-07-03, the Intrinsic Value of NewMarket Corp (NEU) is 693.29 USD. This NEU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 737.28 USD, the upside of NewMarket Corp is -6.00%.
The range of the Intrinsic Value is 537.99 - 963.27 USD
Based on its market price of 737.28 USD and our intrinsic valuation, NewMarket Corp (NEU) is overvalued by 6.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 537.99 - 963.27 | 693.29 | -6.0% |
| DCF (Growth 10y) | 661.22 - 1,161.69 | 844.68 | 14.6% |
| DCF (EBITDA 5y) | 671.58 - 1,090.49 | 838.93 | 13.8% |
| DCF (EBITDA 10y) | 771.34 - 1,278.74 | 972.25 | 31.9% |
| Fair Value | 829.87 - 829.87 | 829.87 | 12.56% |
| P/E | 851.42 - 1,197.75 | 1,016.45 | 37.9% |
| EV/EBITDA | 566.16 - 1,181.01 | 821.62 | 11.4% |
| EPV | 377.04 - 592.90 | 484.97 | -34.2% |
| DDM - Stable | 363.36 - 820.15 | 591.76 | -19.7% |
| DDM - Multi | 414.46 - 747.90 | 535.18 | -27.4% |
| Market Cap (mil) | 6,952.55 |
| Beta | 0.60 |
| Outstanding shares (mil) | 9.43 |
| Enterprise Value (mil) | 7,824.85 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.21% |
| Cost of Debt | 4.83% |
| WACC | 7.63% |