Fair value (multi-method)
Four independent methods triangulate what EMN is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$50.56
Method range
$33.36 – $79.89
median $62.09
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $50.56 | -29.63% |
| Exit multiple | $73.63 | +2.49% |
| Analyst target | $79.89 | +11.21% |
| Graham number | $33.36 | -53.56% |
- Forward DCF$50.56
- Exit multiple$73.63
- Analyst target$79.89
- Graham number$33.36
Stock price
$71.84
EPS (TTM)
$3.46
5Y EPS CAGR
3.2%
Fair value @ hist. growth
$50.56
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
8.0%
per year over your projection horizon
Margin of safety -42.1% vs hist-growth DCF
Historical 5Y CAGR
3.2%
Your model implies
8.0%
Analyst consensus for next year implies 84.4% — beyond the model's annualised scale. Consensus reflects a one-step EPS estimate vs TTM, not a multi-year CAGR.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.9% | 5.0% | 4.3% | 3.6% | 2.8% | 1.9% |
| 8.9% | 7.1% | 6.5% | 5.9% | 5.2% | 4.5% |
| 9.9% | 9.0% | 8.5% | 8.0% | 7.4% | 6.8% |
| 10.9% | 10.9% | 10.4% | 9.9% | 9.4% | 8.9% |
| 11.9% | 12.6% | 12.2% | 11.8% | 11.3% | 10.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
9.35
Demanding vs growth
Net debt
$4.5B
Total debt − cash
Beta
1.07
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Eastman Chemical (EMN) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation