SCL
Stepan Co
Price:  
90.93 
USD
Volume:  
128,328.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCL Intrinsic Value

114.50 %
Upside

As of 2024-02-21, the Intrinsic Value of Stepan Co (SCL) is 195.08 USD. This SCL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.93 USD, the upside of Stepan Co is 114.50%.

The range of the Intrinsic Value is 127.48 - 392.00 USD

90.93 USD
Stock Price
195.08 USD
Intrinsic Value
Intrinsic Value Details

SCL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 127.48 - 392.00 195.08 114.5%
DCF (Growth 10y) 146.40 - 414.16 215.52 137.0%
DCF (EBITDA 5y) 183.51 - 285.24 236.55 160.1%
DCF (EBITDA 10y) 191.96 - 316.59 252.19 177.3%
Fair Value 19.35 - 19.35 19.35 -78.72%
P/E 43.73 - 126.73 85.07 -6.4%
EV/EBITDA 56.00 - 249.69 141.82 56.0%
EPV 11.05 - 27.70 19.37 -78.7%
DDM - Stable 18.48 - 58.85 38.66 -57.5%
DDM - Multi 108.83 - 257.04 151.56 66.7%

SCL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,034.10
Beta 1.00
Outstanding shares (mil) 22.37
Enterprise Value (mil) 2,578.00
Market risk premium 4.60%
Cost of Equity 9.20%
Cost of Debt 6.24%
WACC 8.26%