NEWMARKET CORP (NEU)
Industrial Organic Chemicals · Healthcare · $8.2B
Intrinsic Value (Consensus)
$609.30
Current Price
$888.80
Margin of Safety
-31.4%
31.4% Above Intrinsic Value
Value: $609
Price: $889
Valuation Model Estimates
Current Price: $888.80
DCF (Discounted Cash Flow)
$677.26
Graham Number
$439.67
Earnings Power Value
$431.46
Relative Value (P/E)
$888.80
Dividend Discount Model
$36.14
Consensus Value
$609.30
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)
- $44.44
- EPS (Forward)
- $45.33
- Book Value
- $193.33
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 23.5%
- Debt/Equity
- 50%
- Revenue Growth
- -2.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance