As of 2025-05-20, the Intrinsic Value of Valvoline Inc (VVV) is 45.09 USD. This Valvoline valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.96 USD, the upside of Valvoline Inc is 29.00%.
The range of the Intrinsic Value is 31.16 - 77.41 USD
Based on its market price of 34.96 USD and our intrinsic valuation, Valvoline Inc (VVV) is undervalued by 29.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.16 - 77.41 | 45.09 | 29.0% |
| DCF (Growth 10y) | 41.67 - 96.16 | 58.21 | 66.5% |
| DCF (EBITDA 5y) | 29.30 - 35.01 | 32.05 | -8.3% |
| DCF (EBITDA 10y) | 39.52 - 50.34 | 44.59 | 27.5% |
| Fair Value | 53.34 - 53.34 | 53.34 | 52.59% |
| P/E | 20.29 - 33.59 | 28.92 | -17.3% |
| EV/EBITDA | 18.89 - 21.56 | 20.36 | -41.8% |
| EPV | 3.99 - 8.33 | 6.16 | -82.4% |
| DDM - Stable | 16.55 - 45.43 | 30.99 | -11.4% |
| DDM - Multi | 20.62 - 45.02 | 28.40 | -18.8% |
| Market Cap (mil) | 4,443.42 |
| Beta | 0.58 |
| Outstanding shares (mil) | 127.10 |
| Enterprise Value (mil) | 5,416.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.63% |
| Cost of Debt | 4.54% |
| WACC | 7.44% |