VHI
Valhi Inc
Price:  
19.63 
USD
Volume:  
7,421.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VHI Intrinsic Value

26.80 %
Upside

As of 2025-02-12, the Intrinsic Value of Valhi Inc (VHI) is 24.90 USD. This VHI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.63 USD, the upside of Valhi Inc is 26.80%.

The range of the Intrinsic Value is 17.55 - 36.83 USD

19.63 USD
Stock Price
24.90 USD
Intrinsic Value
Intrinsic Value Details

VHI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.55 - 36.83 24.90 26.8%
DCF (Growth 10y) 44.89 - 82.53 59.24 201.8%
DCF (EBITDA 5y) 26.04 - 37.99 27.68 41.0%
DCF (EBITDA 10y) 42.25 - 61.52 46.84 138.6%
Fair Value 15.75 - 15.75 15.75 -19.78%
P/E 9.34 - 62.11 32.17 63.9%
EV/EBITDA 14.44 - 35.16 22.46 14.4%
EPV 29.30 - 42.57 35.93 83.1%
DDM - Stable 17.63 - 33.47 25.55 30.2%
DDM - Multi 26.45 - 40.18 31.98 62.9%

VHI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 555.33
Beta 3.51
Outstanding shares (mil) 28.29
Enterprise Value (mil) 852.03
Market risk premium 4.60%
Cost of Equity 11.49%
Cost of Debt 5.11%
WACC 7.75%