CABOT CORP (CBT)
Miscellaneous Chemical Products · Healthcare · $6.2B
Intrinsic Value (Consensus)
$84.69
Current Price
$120.40
Margin of Safety
-29.7%
29.7% Above Intrinsic Value
Value: $85
Price: $120
Valuation Model Estimates
Current Price: $120.40
DCF (Discounted Cash Flow)
$96.11
Graham Number
$63.80
Earnings Power Value
$58.45
Relative Value (P/E)
$120.40
Dividend Discount Model
$12.17
Consensus Value
$84.69
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $6.02
- EPS (Forward)
- $6.14
- Book Value
- $30.05
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 21.4%
- Debt/Equity
- 70%
- Revenue Growth
- -7.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance