As of 2024-12-14, the Intrinsic Value of NewMarket Corp (NEU) is
584.59 USD. This NEU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 541.60 USD, the upside of NewMarket Corp is
7.90%.
The range of the Intrinsic Value is 457.25 - 794.69 USD
584.59 USD
Intrinsic Value
NEU Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
457.25 - 794.69 |
584.59 |
7.9% |
| DCF (Growth 10y) |
528.06 - 884.60 |
663.25 |
22.5% |
| DCF (EBITDA 5y) |
516.14 - 676.91 |
584.95 |
8.0% |
| DCF (EBITDA 10y) |
582.97 - 794.68 |
674.11 |
24.5% |
| Fair Value |
637.76 - 637.76 |
637.76 |
17.75% |
| P/E |
889.86 - 993.79 |
940.75 |
73.7% |
| EV/EBITDA |
572.23 - 732.84 |
650.53 |
20.1% |
| EPV |
270.42 - 413.66 |
342.04 |
-36.8% |
| DDM - Stable |
345.82 - 734.99 |
540.40 |
-0.2% |
| DDM - Multi |
399.35 - 666.37 |
499.90 |
-7.7% |
NEU Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,199.36 |
| Beta |
0.60 |
| Outstanding shares (mil) |
9.60 |
| Enterprise Value (mil) |
6,204.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.81% |
| Cost of Debt |
4.25% |
| WACC |
7.31% |