NEU
NewMarket Corp
Price:  
523.70 
USD
Volume:  
22,857.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NEU Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of NewMarket Corp (NEU) is 565.86 USD. This NEU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 523.70 USD, the upside of NewMarket Corp is %.

The range of the Intrinsic Value is 430.02 - 800.52 USD

523.70 USD
Stock Price
565.86 USD
Intrinsic Value
Intrinsic Value Details

NEU Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 430.02 - 800.52 565.86 8.1%
DCF (Growth 10y) 497.20 - 891.49 642.46 22.7%
DCF (EBITDA 5y) 563.47 - 753.58 669.89 27.9%
DCF (EBITDA 10y) 601.86 - 848.74 728.65 39.1%
Fair Value 589.45 - 589.45 589.45 12.56%
P/E 884.39 - 1,156.47 996.48 90.3%
EV/EBITDA 597.01 - 762.54 696.95 33.1%
EPV 260.81 - 425.84 343.32 -34.4%
DDM - Stable 325.16 - 724.66 524.91 0.2%
DDM - Multi 381.03 - 673.39 487.82 -6.9%

NEU Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,022.28
Beta 0.27
Outstanding shares (mil) 9.59
Enterprise Value (mil) 6,184.67
Market risk premium 4.60%
Cost of Equity 7.56%
Cost of Debt 4.31%
WACC 7.08%