As of 2024-12-14, 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
151.40%.
The range of the Intrinsic Value is 29.96 - 138.22 USD
58.86 USD
Intrinsic Value
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) |
2.43 - 19.01 |
6.12 |
-73.8% |
| DCF (EBITDA 10y) |
16.49 - 38.33 |
22.77 |
-2.7% |
| Fair Value |
14.38 - 14.38 |
14.38 |
-38.56% |
| P/E |
14.33 - 25.25 |
19.04 |
-18.7% |
| EV/EBITDA |
(9.42) - 10.59 |
(4.33) |
-118.5% |
| 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% |