As of 2024-12-15, the Intrinsic Value of Stepan Co (SCL) is
112.92 USD. This SCL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.56 USD, the upside of Stepan Co is
53.50%.
The range of the Intrinsic Value is 72.69 - 221.08 USD
112.92 USD
Intrinsic Value
SCL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.69 - 221.08 |
112.92 |
53.5% |
| DCF (Growth 10y) |
89.31 - 245.44 |
132.02 |
79.5% |
| DCF (EBITDA 5y) |
120.10 - 170.83 |
139.99 |
90.3% |
| DCF (EBITDA 10y) |
123.00 - 185.81 |
148.12 |
101.4% |
| Fair Value |
10.19 - 10.19 |
10.19 |
-86.15% |
| P/E |
38.02 - 68.99 |
53.82 |
-26.8% |
| EV/EBITDA |
46.56 - 138.29 |
87.80 |
19.4% |
| EPV |
(18.09) - (15.76) |
(16.93) |
-123.0% |
| DDM - Stable |
16.16 - 46.81 |
31.49 |
-57.2% |
| DDM - Multi |
70.86 - 151.74 |
95.80 |
30.2% |
SCL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,654.36 |
| Beta |
1.22 |
| Outstanding shares (mil) |
22.49 |
| Enterprise Value (mil) |
2,195.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.37% |
| Cost of Debt |
5.79% |
| WACC |
8.02% |