As of 2025-06-20, the Intrinsic Value of Stepan Co (SCL) is 148.62 USD. This SCL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.24 USD, the upside of Stepan Co is 174.00%.
The range of the Intrinsic Value is 82.97 - 465.16 USD
Based on its market price of 54.24 USD and our intrinsic valuation, Stepan Co (SCL) is undervalued by 174.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.97 - 465.16 | 148.62 | 174.0% |
| DCF (Growth 10y) | 106.80 - 539.01 | 181.70 | 235.0% |
| DCF (EBITDA 5y) | 124.37 - 170.72 | 136.40 | 151.5% |
| DCF (EBITDA 10y) | 136.37 - 205.49 | 158.51 | 192.2% |
| Fair Value | 12.44 - 12.44 | 12.44 | -77.06% |
| P/E | 39.67 - 72.64 | 55.45 | 2.2% |
| EV/EBITDA | 53.28 - 122.20 | 75.76 | 39.7% |
| EPV | (31.91) - (35.84) | (33.88) | -162.5% |
| DDM - Stable | 21.50 - 94.94 | 58.22 | 7.3% |
| DDM - Multi | 79.28 - 263.70 | 120.96 | 123.0% |
| Market Cap (mil) | 1,224.74 |
| Beta | 1.23 |
| Outstanding shares (mil) | 22.58 |
| Enterprise Value (mil) | 1,776.53 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.73% |
| Cost of Debt | 5.84% |
| WACC | 7.36% |