← Scroll for more →
Axalta Coating Systems Ltd. (AXTA)
Paints, Varnishes, Lacquers, Enamels & Allied Prods
Latest Price
$34.52
TTM P/E
20.19
Normalized P/E
24.85
TTM Div Yield
--
Fwd Div Yield
--
Book Value
11.33
P/B Ratio
3.05
Valuation metrics
adjust assumptions →EPS: $1.74
Book value / share: $10.99
Formula: √(22.5 × EPS × BVPS)
Graham Number
$20.75
40% downside
Norm. op. income: $488M (median of 7yr)
Tax rate: 23%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$5.60
84% downside
Base FCF: $437M (median of recent 5yr)
Growth: 1%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$14.09
59% downside
EPS: $1.74
Target P/E: 25×
Formula: EPS × P/E
P/E Fair Value
$43.50
+26% upside