VVV
Valvoline Inc
Price:  
34.96 
USD
Volume:  
1,569,962.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Valvoline Intrinsic Value

29.00 %
Upside

What is the intrinsic value of Valvoline?

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

Is Valvoline undervalued or overvalued?

Based on its market price of 34.96 USD and our intrinsic valuation, Valvoline Inc (VVV) is undervalued by 29.00%.

34.96 USD
Stock Price
45.09 USD
Intrinsic Value
Intrinsic Value Details

Valvoline Intrinsic Value - Valuation Summary

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%

Valvoline Intrinsic Value - Key Valuation Metrics

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%