As of 2024-07-27, the Intrinsic Value of Owens Corning (OC) is
178.51 USD. This Owens valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 180.09 USD, the upside of Owens Corning is
%.
The range of the Intrinsic Value is 140.80 - 244.68 USD
178.51 USD
Intrinsic Value
Owens Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
140.80 - 244.68 |
178.51 |
-0.9% |
| DCF (Growth 10y) |
155.57 - 252.14 |
191.03 |
6.1% |
| DCF (EBITDA 5y) |
174.18 - 213.50 |
193.85 |
7.6% |
| DCF (EBITDA 10y) |
177.18 - 224.20 |
199.76 |
10.9% |
| Fair Value |
320.80 - 320.80 |
320.80 |
78.13% |
| P/E |
207.51 - 250.22 |
234.22 |
30.1% |
| EV/EBITDA |
156.25 - 221.68 |
186.59 |
3.6% |
| EPV |
125.50 - 161.98 |
143.74 |
-20.2% |
| DDM - Stable |
82.44 - 180.30 |
131.37 |
-27.1% |
| DDM - Multi |
102.93 - 173.68 |
129.15 |
-28.3% |
Owens Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,606.60 |
| Beta |
1.43 |
| Outstanding shares (mil) |
86.66 |
| Enterprise Value (mil) |
17,430.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.65% |
| Cost of Debt |
4.48% |
| WACC |
9.41% |