LyondellBasell Industries N.V. (LYB)
Industrial Organic Chemicals
Latest Price
$62.08
TTM P/E
--
Normalized P/E
10.57
Div Yield
7.73%
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →Norm. op. income: $3.1B (median of 7yr)
Tax rate: 17%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$57.19
8% downside
Base FCF: $3.4B (median of recent 5yr)
Growth: -15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$23.75
62% downside