OEC
Orion Engineered Carbons SA
Price:  
25.14 
USD
Volume:  
210,842.00
Luxembourg | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OEC Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of Orion Engineered Carbons SA (OEC) is 33.33 USD. This OEC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.14 USD, the upside of Orion Engineered Carbons SA is %.

The range of the Intrinsic Value is 20.36 - 64.02 USD

25.14 USD
Stock Price
33.33 USD
Intrinsic Value
Intrinsic Value Details

OEC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.36 - 64.02 33.33 32.6%
DCF (Growth 10y) 26.27 - 71.59 39.84 58.5%
DCF (EBITDA 5y) 37.50 - 55.04 45.17 79.7%
DCF (EBITDA 10y) 37.86 - 58.09 46.63 85.5%
Fair Value 37.95 - 37.95 37.95 50.97%
P/E 8.98 - 16.07 10.35 -58.8%
EV/EBITDA 23.01 - 34.18 26.67 6.1%
EPV (4.62) - (1.01) (2.82) -111.2%
DDM - Stable 10.95 - 27.88 19.41 -22.8%
DDM - Multi 16.71 - 33.58 22.37 -11.0%

OEC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,455.61
Beta 0.99
Outstanding shares (mil) 57.90
Enterprise Value (mil) 2,323.81
Market risk premium 4.60%
Cost of Equity 9.30%
Cost of Debt 4.71%
WACC 7.01%