As of 2024-12-12, the Intrinsic Value of Westlake Chemical Corp (WLK) is
172.01 USD. This WLK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 120.75 USD, the upside of Westlake Chemical Corp is
42.50%.
The range of the Intrinsic Value is 118.46 - 310.56 USD
172.01 USD
Intrinsic Value
WLK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
118.46 - 310.56 |
172.01 |
42.5% |
| DCF (Growth 10y) |
137.16 - 331.65 |
191.84 |
58.9% |
| DCF (EBITDA 5y) |
126.47 - 157.58 |
142.69 |
18.2% |
| DCF (EBITDA 10y) |
138.95 - 181.62 |
159.89 |
32.4% |
| Fair Value |
19.04 - 19.04 |
19.04 |
-84.24% |
| P/E |
11.06 - 70.34 |
38.38 |
-68.2% |
| EV/EBITDA |
79.44 - 127.33 |
105.47 |
-12.7% |
| EPV |
162.20 - 222.27 |
192.24 |
59.2% |
| DDM - Stable |
6.22 - 18.12 |
12.17 |
-89.9% |
| DDM - Multi |
125.62 - 235.44 |
159.57 |
32.2% |
WLK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,541.73 |
| Beta |
0.68 |
| Outstanding shares (mil) |
128.71 |
| Enterprise Value (mil) |
17,257.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.18% |
| Cost of Debt |
4.47% |
| WACC |
7.84% |