/
DCF Valuation
Base-case fair value
$225.74
Intrinsic $300.99 · 25% MOS
Base-case summary
Our base-case DCF for Koppers Holdings Inc. (KOP) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 75.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $139M in trailing free cash flow, this produces an intrinsic value of $300.99 per share. A 25% safety margin gives a fair value of $225.74.
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
$139M
Cash & equivalents
$43M
Total debt
$1.0B
Shares outstanding
20M