Element Solutions Inc (ESI)
Miscellaneous Chemical Products · Healthcare · $12.7B
Intrinsic Value (Consensus)
$11.68
Current Price
$44.56
Margin of Safety
-73.8%
73.8% Above Intrinsic Value
Value: $12
Price: $45
Valuation Model Estimates
Current Price: $44.56
DCF (Discounted Cash Flow)
$10.37
Graham Number
$12.90
Earnings Power Value
$7.67
Relative Value (P/E)
$15.80
Dividend Discount Model
$0.96
Consensus Value
$11.68
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%.
Health Score
D
48
Profitability
15/25
Strength
19/25
Valuation
7/25
Growth
7/25
Key Financials
- EPS (TTM)
- $0.79
- EPS (Forward)
- $0.81
- Book Value
- $9.36
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 7.1%
- Debt/Equity
- 61%
- Revenue Growth
- 3.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance