As of 2024-12-15, the Intrinsic Value of Olin Corp (OLN) is
57.30 USD. This OLN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.31 USD, the upside of Olin Corp is
53.60%.
The range of the Intrinsic Value is 40.69 - 88.19 USD
57.30 USD
Intrinsic Value
OLN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.69 - 88.19 |
57.30 |
53.6% |
| DCF (Growth 10y) |
47.91 - 93.10 |
63.85 |
71.1% |
| DCF (EBITDA 5y) |
40.58 - 52.86 |
46.93 |
25.8% |
| DCF (EBITDA 10y) |
46.84 - 61.93 |
54.29 |
45.5% |
| Fair Value |
6.47 - 6.47 |
6.47 |
-82.67% |
| P/E |
17.15 - 40.79 |
26.58 |
-28.8% |
| EV/EBITDA |
29.52 - 42.90 |
37.64 |
0.9% |
| EPV |
115.43 - 148.73 |
132.08 |
254.0% |
| DDM - Stable |
8.98 - 22.50 |
15.74 |
-57.8% |
| DDM - Multi |
34.65 - 63.70 |
44.53 |
19.4% |
OLN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,350.35 |
| Beta |
1.22 |
| Outstanding shares (mil) |
116.60 |
| Enterprise Value (mil) |
7,013.95 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.63% |
| Cost of Debt |
7.42% |
| WACC |
8.25% |