GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Koppers Holdings Inc (NYSE:KOP) » Definitions » Intrinsic Value: Projected FCF
中文

Koppers Holdings (Koppers Holdings) Intrinsic Value: Projected FCF

: $32.13 (As of Today)
View and export this data going back to 2006. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-23), Koppers Holdings's Intrinsic Value: Projected FCF is $32.13. The stock price of Koppers Holdings is $53.50. Therefore, Koppers Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 1.7.

The historical rank and industry rank for Koppers Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:

KOP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.94   Med: 1.19   Max: 2.41
Current: 1.67

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Koppers Holdings was 2.41. The lowest was 0.94. And the median was 1.19.

KOP's Price-to-Projected-FCF is ranked worse than
61.83% of 1069 companies
in the Chemicals industry
Industry Median: 1.19 vs KOP: 1.67

Koppers Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Koppers Holdings's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Koppers Holdings Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 19.45 33.12 29.12 26.83 32.13

Koppers Holdings Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 26.83 22.10 24.96 27.36 32.13

Competitive Comparison

For the Specialty Chemicals subindustry, Koppers Holdings's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Koppers Holdings Price-to-Projected-FCF Distribution

For the Chemicals industry and Basic Materials sector, Koppers Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Koppers Holdings's Price-to-Projected-FCF falls into.



Koppers Holdings Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Koppers Holdings's Free Cash Flow(6 year avg) = $22.24.

Koppers Holdings's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(13.137944322724*22.24+498.9*0.8)/21.518
=32.13

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Koppers Holdings  (NYSE:KOP) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Koppers Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=53.50/32.126957976456
=1.67

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Koppers Holdings Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Koppers Holdings's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Koppers Holdings (Koppers Holdings) Business Description

Traded in Other Exchanges
Address
436 Seventh Avenue, Pittsburgh, PA, USA, 15219
Koppers Holdings, through its subsidiaries, manufactures and sells wood products, wood treatment chemicals, and carbon compounds used in markets such as railroad, aluminum and steel, agriculture, utilities, and residential lumber. The company is organized into three business segments: railroad and utility products and services, performance chemicals, and carbon materials and chemicals. Its product portfolio includes treated and untreated wood products like crossties used in railroads, wood preservation chemicals, and carbon compounds such as creosote used in the treatment of wood crossties, among others. Most revenue comes from the company's railroad and utility products and services segment, and more than half of the company's revenue is earned in the United States.
Executives
M Leroy Ball officer: VP and Chief Financial Officer 436 SEVENTH AVENUE, PITTSBURGH PA 15219
Bradley A Pearce officer: Chief Accounting Officer 436 SEVENTH AVENUE, PITTSBURGH PA 15219
Joseph P Dowd officer: VP North American CM&C 436 SEVENTH AVENUE, SUITE 1550, PITTSBURGH PA 15219
James A. Sullivan officer: SVP Global CM&C 400 CALGON CARBON DRIVE, PITTSBURGH PA 15205
Leslie S Hyde officer: VP Sfty Env.Aff.Koppers Inc. C/O KOPPERS INC, 436 SEVENTH AVENUE, SUITE 1550, PITTSBURG PA 15219
Daniel J Skrovanek officer: VP, Growth & Innovation 436 SEVENTH AVENUE, PITTSBURGH PA 15219
Traci L Jensen director 1200 WILLOW LAKE BOULEVARD, P.O. BOX 64683, ST. PAUL MN 55164-0683
Andrew D Sandifer director FMC CORPORATION, 2929 WALNUT STREET, PHILADELPHIA PA 19104
Kevin Washington officer: VP, External Affairs 436 SEVENTH AVENUE, PITTSBURGH PA 15219
Xudong Feng director 436 SEVENTH AVENUE, SUITE 1550, PITTSBURGH PA 15219
Albert J Neupaver director
Stephen R Tritch director 4171 ESSEN LANE, BATON ROUGE LA 70809
David L Motley director 517 AVONWORTH HEIGHTS DRIVE, PITTSBURGH PA 151237
Sonja Michelle Wilkerson director
Louis L Testoni director 436 SEVENTH AVENUE, SUITE 1550, PITTSBURGH PA 15219