As of 2024-12-13, the Intrinsic Value of Ingevity Corp (NGVT) is
14.63 USD. This NGVT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.05 USD, the upside of Ingevity Corp is
-68.90%.
The range of the Intrinsic Value is (1.04) - 58.07 USD
14.63 USD
Intrinsic Value
NGVT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.04) - 58.07 |
14.63 |
-68.9% |
| DCF (Growth 10y) |
2.91 - 60.84 |
18.44 |
-60.8% |
| DCF (EBITDA 5y) |
18.46 - 29.87 |
23.80 |
-49.4% |
| DCF (EBITDA 10y) |
17.23 - 34.67 |
25.16 |
-46.5% |
| Fair Value |
-77.54 - -77.54 |
-77.54 |
-264.80% |
| P/E |
(289.99) - 6.28 |
(160.63) |
-441.4% |
| EV/EBITDA |
16.96 - 58.57 |
37.55 |
-20.2% |
| EPV |
34.37 - 66.66 |
50.51 |
7.4% |
| DDM - Stable |
(90.93) - (234.75) |
(162.84) |
-446.1% |
| DDM - Multi |
9.20 - 19.01 |
12.45 |
-73.5% |
NGVT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,710.27 |
| Beta |
1.20 |
| Outstanding shares (mil) |
36.35 |
| Enterprise Value (mil) |
3,073.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.94% |
| Cost of Debt |
5.60% |
| WACC |
8.40% |