OLN
Olin Corp
Price:  
49.34 
USD
Volume:  
1,020,617.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OLN Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Olin Corp (OLN) is 74.08 USD. This OLN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.34 USD, the upside of Olin Corp is %.

The range of the Intrinsic Value is 49.82 - 129.29 USD

49.34 USD
Stock Price
74.08 USD
Intrinsic Value
Intrinsic Value Details

OLN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 49.82 - 129.29 74.08 50.2%
DCF (Growth 10y) 52.23 - 122.29 73.85 49.7%
DCF (EBITDA 5y) 42.38 - 62.05 50.92 3.2%
DCF (EBITDA 10y) 46.74 - 68.27 56.07 13.6%
Fair Value 14.76 - 14.76 14.76 -70.09%
P/E 31.76 - 45.83 39.00 -21.0%
EV/EBITDA 38.54 - 70.84 54.10 9.6%
EPV 110.78 - 149.49 130.13 163.7%
DDM - Stable 23.34 - 63.17 43.26 -12.3%
DDM - Multi 34.67 - 71.31 46.49 -5.8%

OLN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,892.18
Beta 0.93
Outstanding shares (mil) 119.42
Enterprise Value (mil) 8,506.98
Market risk premium 4.60%
Cost of Equity 9.53%
Cost of Debt 6.72%
WACC 8.25%