As of 2024-12-12, the Intrinsic Value of Sensient Technologies Corp (SXT) is
104.53 USD. This SXT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 77.00 USD, the upside of Sensient Technologies Corp is
35.80%.
The range of the Intrinsic Value is 72.61 - 179.25 USD
104.53 USD
Intrinsic Value
SXT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.61 - 179.25 |
104.53 |
35.8% |
| DCF (Growth 10y) |
92.89 - 212.47 |
128.97 |
67.5% |
| DCF (EBITDA 5y) |
85.32 - 108.15 |
96.45 |
25.3% |
| DCF (EBITDA 10y) |
102.34 - 137.11 |
118.65 |
54.1% |
| Fair Value |
10.47 - 10.47 |
10.47 |
-86.40% |
| P/E |
39.30 - 80.82 |
61.09 |
-20.7% |
| EV/EBITDA |
38.87 - 73.96 |
55.36 |
-28.1% |
| EPV |
18.28 - 29.07 |
23.67 |
-69.3% |
| DDM - Stable |
16.54 - 45.93 |
31.24 |
-59.4% |
| DDM - Multi |
61.94 - 125.91 |
82.25 |
6.8% |
SXT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,261.72 |
| Beta |
0.70 |
| Outstanding shares (mil) |
42.36 |
| Enterprise Value (mil) |
3,868.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.48% |
| Cost of Debt |
4.47% |
| WACC |
8.48% |