As of 2024-12-14, the Intrinsic Value of Valvoline Inc (VVV) is 51.24 USD. This Valvoline valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.89 USD, the upside of Valvoline Inc is 31.80%.

The range of the Intrinsic Value is 34.97 - 89.54 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	34.97 - 89.54	51.24	31.8%
DCF (Growth 10y)	48.54 - 114.25	68.28	75.6%
DCF (EBITDA 5y)	38.85 - 53.94	45.99	18.3%
DCF (EBITDA 10y)	50.38 - 71.52	60.12	54.6%
Fair Value	41.03 - 41.03	41.03	5.50%
P/E	21.05 - 36.73	27.12	-30.3%
EV/EBITDA	18.68 - 31.77	23.77	-38.9%
EPV	1.51 - 4.69	3.10	-92.0%
DDM - Stable	13.04 - 33.76	23.40	-39.8%
DDM - Multi	23.26 - 47.76	31.39	-19.3%