OLN
Olin Corp
Price:  
51.86 
USD
Volume:  
703,392.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OLN Intrinsic Value

65.60 %
Upside

As of 2024-02-22, the Intrinsic Value of Olin Corp (OLN) is 85.89 USD. This OLN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.86 USD, the upside of Olin Corp is 65.60%.

The range of the Intrinsic Value is 70.65 - 108.01 USD

51.86 USD
Stock Price
85.89 USD
Intrinsic Value
Intrinsic Value Details

OLN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 70.65 - 108.01 85.89 65.6%
DCF (Growth 10y) 79.57 - 117.12 94.98 83.1%
DCF (EBITDA 5y) 70.97 - 89.11 79.10 52.5%
DCF (EBITDA 10y) 79.62 - 102.35 89.82 73.2%
Fair Value 24.64 - 24.64 24.64 -52.49%
P/E 55.88 - 96.14 71.08 37.1%
EV/EBITDA 55.44 - 71.51 60.02 15.7%
EPV 67.38 - 91.92 79.65 53.6%
DDM - Stable 27.96 - 51.46 39.71 -23.4%
DDM - Multi 54.58 - 79.02 64.62 24.6%

OLN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,355.44
Beta 1.44
Outstanding shares (mil) 122.55
Enterprise Value (mil) 8,987.24
Market risk premium 4.60%
Cost of Equity 10.98%
Cost of Debt 6.36%
WACC 9.33%