WLK
Westlake Chemical Corp
Price:  
157.83 
USD
Volume:  
300,743.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WLK Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Westlake Chemical Corp (WLK) is 164.55 USD. This WLK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.83 USD, the upside of Westlake Chemical Corp is %.

The range of the Intrinsic Value is 114.88 - 286.38 USD

157.83 USD
Stock Price
164.55 USD
Intrinsic Value
Intrinsic Value Details

WLK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 114.88 - 286.38 164.55 4.3%
DCF (Growth 10y) 135.07 - 311.45 186.59 18.2%
DCF (EBITDA 5y) 130.35 - 174.53 150.03 -4.9%
DCF (EBITDA 10y) 144.59 - 199.71 168.87 7.0%
Fair Value 50.39 - 50.39 50.39 -68.08%
P/E 23.54 - 72.89 44.34 -71.9%
EV/EBITDA 92.33 - 151.83 123.46 -21.8%
EPV 162.63 - 217.54 190.08 20.4%
DDM - Stable 17.35 - 48.83 33.09 -79.0%
DDM - Multi 102.42 - 208.15 135.70 -14.0%

WLK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,282.73
Beta 1.12
Outstanding shares (mil) 128.51
Enterprise Value (mil) 22,072.73
Market risk premium 4.60%
Cost of Equity 8.92%
Cost of Debt 4.62%
WACC 7.89%