SCL
Stepan Co
Price:  
59.02 
USD
Volume:  
71,932.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCL Intrinsic Value

133.70 %
Upside

What is the intrinsic value of SCL?

As of 2025-07-13, the Intrinsic Value of Stepan Co (SCL) is 137.95 USD. This SCL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.02 USD, the upside of Stepan Co is 133.70%.

The range of the Intrinsic Value is 78.81 - 387.56 USD

Is SCL undervalued or overvalued?

Based on its market price of 59.02 USD and our intrinsic valuation, Stepan Co (SCL) is undervalued by 133.70%.

59.02 USD
Stock Price
137.95 USD
Intrinsic Value
Intrinsic Value Details

SCL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 78.81 - 387.56 137.95 133.7%
DCF (Growth 10y) 101.56 - 449.51 168.83 186.0%
DCF (EBITDA 5y) 133.34 - 188.38 146.96 149.0%
DCF (EBITDA 10y) 142.28 - 220.34 166.19 181.6%
Fair Value 12.44 - 12.44 12.44 -78.92%
P/E 45.44 - 75.43 63.29 7.2%
EV/EBITDA 59.96 - 137.48 83.07 40.7%
EPV (31.70) - (35.38) (33.54) -156.8%
DDM - Stable 20.88 - 84.71 52.80 -10.5%
DDM - Multi 76.82 - 234.70 114.91 94.7%

SCL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,332.67
Beta 1.28
Outstanding shares (mil) 22.58
Enterprise Value (mil) 1,884.46
Market risk premium 4.60%
Cost of Equity 8.99%
Cost of Debt 5.84%
WACC 7.61%