INNOSPEC INC. (IOSP)
Chemicals & Allied Products · Healthcare · $2.3B
Intrinsic Value (Consensus)
$108.50
Current Price
$93.40
Margin of Safety
+16.2%
16.2% Below Intrinsic Value
Value: $109
Price: $93
Valuation Model Estimates
Current Price: $93.40
DCF (Discounted Cash Flow)
$220.57
Graham Number
$74.67
Earnings Power Value
$45.34
Relative Value (P/E)
$93.40
Dividend Discount Model
$296.67
Consensus Value
$108.50
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $4.67
- EPS (Forward)
- $5.60
- Book Value
- $53.06
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.0%
- Debt/Equity
- —
- Revenue Growth
- -3.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance