As of 2024-12-13, the Intrinsic Value of Owens Corning (OC) is
256.76 USD. This Owens valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 191.40 USD, the upside of Owens Corning is
34.20%.
The range of the Intrinsic Value is 189.51 - 383.10 USD
256.76 USD
Intrinsic Value
Owens Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
189.51 - 383.10 |
256.76 |
34.2% |
| DCF (Growth 10y) |
236.50 - 440.79 |
308.19 |
61.0% |
| DCF (EBITDA 5y) |
249.97 - 312.42 |
281.68 |
47.2% |
| DCF (EBITDA 10y) |
281.70 - 372.24 |
325.28 |
69.9% |
| Fair Value |
301.93 - 301.93 |
301.93 |
57.75% |
| P/E |
206.04 - 279.89 |
247.44 |
29.3% |
| EV/EBITDA |
137.07 - 218.23 |
185.76 |
-2.9% |
| EPV |
88.90 - 133.92 |
111.41 |
-41.8% |
| DDM - Stable |
78.14 - 183.93 |
131.03 |
-31.5% |
| DDM - Multi |
170.30 - 308.67 |
219.22 |
14.5% |
Owens Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,418.29 |
| Beta |
1.20 |
| Outstanding shares (mil) |
85.78 |
| Enterprise Value (mil) |
21,385.29 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.36% |
| Cost of Debt |
4.42% |
| WACC |
9.30% |