OC
Owens Corning
Price:  
151.67 
USD
Volume:  
528,043.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Owens Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Owens Corning (OC) is 171.32 USD. This Owens valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 151.67 USD, the upside of Owens Corning is %.

The range of the Intrinsic Value is 135.68 - 234.47 USD

151.67 USD
Stock Price
171.32 USD
Intrinsic Value
Intrinsic Value Details

Owens Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 135.68 - 234.47 171.32 13.0%
DCF (Growth 10y) 143.52 - 231.22 175.57 15.8%
DCF (EBITDA 5y) 154.32 - 195.00 170.10 12.1%
DCF (EBITDA 10y) 156.10 - 201.85 174.75 15.2%
Fair Value 343.64 - 343.64 343.64 126.57%
P/E 214.50 - 315.60 254.34 67.7%
EV/EBITDA 152.37 - 204.98 168.30 11.0%
EPV 125.84 - 163.83 144.83 -4.5%
DDM - Stable 84.31 - 185.74 135.03 -11.0%
DDM - Multi 88.03 - 150.80 111.18 -26.7%

Owens Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,196.81
Beta 1.62
Outstanding shares (mil) 87.01
Enterprise Value (mil) 14,627.81
Market risk premium 4.60%
Cost of Equity 11.04%
Cost of Debt 4.51%
WACC 9.59%