As of 2025-12-19, the Intrinsic Value of Valhi Inc (VHI) is 94.82 USD. This VHI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.18 USD, the upside of Valhi Inc is 678.50%.
The range of the Intrinsic Value is 71.14 - 137.27 USD
Based on its market price of 12.18 USD and our intrinsic valuation, Valhi Inc (VHI) is undervalued by 678.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.14 - 137.27 | 94.82 | 678.5% |
| DCF (Growth 10y) | 83.68 - 155.59 | 109.57 | 799.6% |
| DCF (EBITDA 5y) | 69.44 - 105.06 | 86.89 | 613.4% |
| DCF (EBITDA 10y) | 80.32 - 123.68 | 100.28 | 723.4% |
| Fair Value | 16.25 - 16.25 | 16.25 | 33.45% |
| P/E | 14.38 - 170.67 | 88.69 | 628.1% |
| EV/EBITDA | 24.21 - 72.34 | 49.70 | 308.1% |
| EPV | 13.28 - 28.99 | 21.14 | 73.5% |
| DDM - Stable | 2.58 - 6.14 | 4.36 | -64.2% |
| DDM - Multi | 41.69 - 77.54 | 54.19 | 344.9% |
| Market Cap (mil) | 344.69 |
| Beta | 0.50 |
| Outstanding shares (mil) | 28.30 |
| Enterprise Value (mil) | 823.49 |
| Market risk premium | 4.60% |
| Cost of Equity | 14.10% |
| Cost of Debt | 6.09% |
| WACC | 8.27% |