Intrepid Potash, Inc. (IPI)
Mining & Quarrying of Nonmetallic Minerals (No Fuels) · Materials · $451M
Intrinsic Value (Consensus)
$24.73
Current Price
$34.19
Margin of Safety
-27.7%
27.7% Above Intrinsic Value
Value: $25
Price: $34
Valuation Model Estimates
Current Price: $34.19
DCF (Discounted Cash Flow)
$30.48
Graham Number
$26.70
Earnings Power Value
$8.25
Relative Value (P/E)
$17.00
Dividend Discount Model
Not applicable
—
Consensus Value
$24.73
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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
47
Profitability
12/25
Strength
22/25
Valuation
9/25
Growth
4/25
Key Financials
- EPS (TTM)
- $0.85
- EPS (Forward)
- $0.89
- Book Value
- $37.27
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 2.3%
- Debt/Equity
- 31%
- Revenue Growth
- N/A
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
Data last updated: 2026-06-16
Source: Yahoo Finance