/
DCF Valuation
Base-case fair value
$32.04
Intrinsic $42.72 · 25% MOS
Base-case summary
Our base-case DCF for Avient Corp (AVNT) projects 10 years of free cash flow growth at 9.0% for years 1–5 and 4.5% for years 6–10, anchored to 9.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $205M in trailing free cash flow, this produces an intrinsic value of $42.72 per share. A 25% safety margin gives a fair value of $32.04.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$205M
Cash & equivalents
$428M
Total debt
$1.9B
Shares outstanding
92M