As of 2024-10-08, the Intrinsic Value of Stepan Co (SCL) is
108.15 USD. This SCL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.24 USD, the upside of Stepan Co is
41.90%.
The range of the Intrinsic Value is 69.92 - 209.93 USD
108.15 USD
Intrinsic Value
SCL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
69.92 - 209.93 |
108.15 |
41.9% |
DCF (Growth 10y) |
76.19 - 206.56 |
112.20 |
47.2% |
DCF (EBITDA 5y) |
112.98 - 165.89 |
136.50 |
79.0% |
DCF (EBITDA 10y) |
108.54 - 170.04 |
135.19 |
77.3% |
Fair Value |
7.74 - 7.74 |
7.74 |
-89.85% |
P/E |
40.29 - 66.39 |
52.83 |
-30.7% |
EV/EBITDA |
48.13 - 153.23 |
94.14 |
23.5% |
EPV |
(17.96) - (15.60) |
(16.78) |
-122.0% |
DDM - Stable |
11.58 - 33.79 |
22.69 |
-70.2% |
DDM - Multi |
62.97 - 133.51 |
84.64 |
11.0% |
SCL Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
1,714.64 |
Beta |
0.64 |
Outstanding shares (mil) |
22.49 |
Enterprise Value (mil) |
2,246.99 |
Market risk premium |
4.60% |
Cost of Equity |
9.74% |
Cost of Debt |
5.79% |
WACC |
8.34% |