Koppers Holdings Inc.
Bear Case (25th pct.)
-394.0% vs price
Base Case (Median)
34.9% vs price
Bull Case (75th pct.)
139.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-621.34 | -1409.5% | High (40%) |
| EV/EBITDA | $106.93 | 125.3% | Medium (20%) |
| EV/FCF | $134.28 | 183.0% | Medium (20%) |
| Earnings Power Value | $21.14 | -55.5% | Medium (50%) |
Based on 4 out of 8 methods, KOP appears fairly valued at the current price of $47.45. The base case fair value of $64.03 implies 34.9% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.