EASTMAN CHEMICAL CO (EMN)
Plastic Materials, Synth Resins & Nonvulcan Elastomers · Healthcare · $18.4B
Intrinsic Value (Consensus)
$48.84
Current Price
$82.00
Margin of Safety
-40.4%
40.4% Above Intrinsic Value
Value: $49
Price: $82
Valuation Model Estimates
Current Price: $82.00
DCF (Discounted Cash Flow)
$24.01
Graham Number
$49.55
Earnings Power Value
$39.81
Relative Value (P/E)
$82.00
Dividend Discount Model
$10.12
Consensus Value
$48.84
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)
- $4.10
- EPS (Forward)
- $4.18
- Book Value
- $26.62
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 8.0%
- Debt/Equity
- 71%
- Revenue Growth
- -6.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance