Eastman Chemical Company logo EMN - Eastman Chemical Company

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 19
HOLD 15
SELL 1
STRONG
SELL
0
| PRICE TARGET: $76.89 DETAILS
HIGH: $85.00
LOW: $68.00
MEDIAN: $77.00
CONSENSUS: $76.89
UPSIDE: 21.09%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Moderate
Trading 33.3% below fair value
Current Price $63.50
Bear Case $76.20 20.0% upside ($76.20 - $63.50) / $63.50 = 20.0% $6.35 × 12x P/E
Fair Value $95.25 50.0% upside ($95.25 - $63.50) / $63.50 = 50.0% $6.35 × 15x P/E
Bull Case $114.30 80.0% upside ($114.30 - $63.50) / $63.50 = 80.0% $6.35 × 18x P/E

Adjust Assumptions

15.0x
6.35$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 10.0x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $6.35, the base-case value is $95.25 per share. DDM cross-check: $57.34.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (35 analysts) $76.89
Analyst Range $68.00 – $85.00
Divergence from AlphaVal 24%

Warnings

⚠ The company's reported profits differ from official accounting profits by 55%. Check what costs are being left out of the adjusted number.
⚠ The company pays out 82% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
ℹ Dividend-based valuation: $57.34 (below our primary estimate by 40%). Large gaps may signal the dividend doesn't reflect full earning power.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples