As of 2024-12-12, the Intrinsic Value of Univar Solutions Inc (UNVR) is
38.51 USD. This UNVR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.14 USD, the upside of Univar Solutions Inc is
6.60%.
The range of the Intrinsic Value is 29.04 - 55.02 USD
38.51 USD
Intrinsic Value
UNVR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.04 - 55.02 |
38.51 |
6.6% |
| DCF (Growth 10y) |
34.67 - 60.32 |
44.12 |
22.1% |
| DCF (EBITDA 5y) |
35.34 - 42.77 |
39.18 |
8.4% |
| DCF (EBITDA 10y) |
38.74 - 48.85 |
43.71 |
20.9% |
| Fair Value |
66.37 - 66.37 |
66.37 |
83.64% |
| P/E |
38.55 - 48.05 |
43.05 |
19.1% |
| EV/EBITDA |
30.75 - 38.89 |
35.41 |
-2.0% |
| EPV |
28.67 - 38.41 |
33.54 |
-7.2% |
| DDM - Stable |
15.66 - 33.17 |
24.42 |
-32.4% |
| DDM - Multi |
20.83 - 34.89 |
26.14 |
-27.7% |
UNVR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,093.53 |
| Beta |
1.02 |
| Outstanding shares (mil) |
168.61 |
| Enterprise Value (mil) |
8,248.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.53% |
| Cost of Debt |
4.55% |
| WACC |
9.23% |