SWM
Schweitzer-Mauduit International Inc
Price:  
23.41 
USD
Volume:  
1,274,802.00
United States | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SWM Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Schweitzer-Mauduit International Inc (SWM) is 58.86 USD. This SWM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.41 USD, the upside of Schweitzer-Mauduit International Inc is %.

The range of the Intrinsic Value is 29.96 - 138.22 USD

23.41 USD
Stock Price
58.86 USD
Intrinsic Value
Intrinsic Value Details

SWM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.96 - 138.22 58.86 151.4%
DCF (Growth 10y) 38.44 - 147.68 67.91 190.1%
DCF (EBITDA 5y) (0.38) - 9.08 4.11 -82.4%
DCF (EBITDA 10y) 14.19 - 29.06 21.02 -10.2%
Fair Value 14.38 - 14.38 14.38 -38.56%
P/E 13.44 - 20.79 16.38 -30.0%
EV/EBITDA (13.21) - 10.59 (6.42) -127.4%
EPV 13.19 - 38.72 25.96 10.9%
DDM - Stable 12.05 - 35.52 23.79 1.6%
DDM - Multi 30.95 - 66.39 41.77 78.4%

SWM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 746.23
Beta 1.03
Outstanding shares (mil) 31.88
Enterprise Value (mil) 1,966.53
Market risk premium 4.24%
Cost of Equity 10.03%
Cost of Debt 6.76%
WACC 7.21%