Intrepid Potash, Inc. logo IPI - Intrepid Potash, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 6
HOLD 15
SELL 5
STRONG
SELL
0
| PRICE TARGET: $29.00 DETAILS
HIGH: $29.00
LOW: $29.00
MEDIAN: $29.00
CONSENSUS: $29.00
DOWNSIDE: 10.38%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 300.7% above fair value
Current Price $32.36
Bear Case $5.95 81.6% downside ($5.95 - $32.36) / $32.36 = -81.6% $0.85 × 7x
Fair Value $8.07 75.0% downside ($8.07 - $32.36) / $32.36 = -75.0% $0.85 × 10x
Bull Case $10.20 68.5% downside ($10.20 - $32.36) / $32.36 = -68.5% $0.85 × 12x

Adjust Assumptions

9.5x
0.85$

Key Value Driver

Through-cycle normalized EPS ($0.85)

Implied Market Multiple 38.1x

Plain-Language Summary

Using 7-year normalized EPS of $0.85 at a 10x cycle multiple, the base-case value is $8.07 per share. P/TBV cross-check: 0.9x.

Analyst Consensus (External Reference)

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

Average Target (26 analysts) $29.00
Analyst Range $29.00 – $29.00
Divergence from AlphaVal 72%

Warnings

ℹ Wall Street's average price target is $29.00 (from 26 analysts). Our estimate is 72% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing