Koppers Holdings Inc. (KOP)
Lumber & Wood Products (No Furniture) · Materials · $856M
Intrinsic Value (Consensus)
$48.44
Current Price
$44.50
Margin of Safety
+8.9%
8.9% Below Intrinsic Value
Value: $48
Price: $45
Valuation Model Estimates
Current Price: $44.50
DCF (Discounted Cash Flow)
$87.91
Graham Number
$42.90
Earnings Power Value
$26.60
Relative Value (P/E)
$54.80
Dividend Discount Model
$30.00
Consensus Value
$48.44
Model Assumptions
Discount Rate
10.3%
Growth Rate
11.4%
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
C
55
Profitability
15/25
Strength
15/25
Valuation
15/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 162%
Declining revenue — top line is shrinking
Key Financials
- EPS (TTM)
- $2.74
- EPS (Forward)
- $3.05
- Book Value
- $29.85
- P/E Ratio
- 20.0
- Forward P/E
- 18.0
- PEG Ratio
- —
- ROE
- 9.8%
- Debt/Equity
- 162%
- Revenue Growth
- -10.2%
- Earnings Growth
- 11.4%
- Dividend Yield
- 0.2%
- 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