LyondellBasell Industries N.V. logo LYB - LyondellBasell Industries N.V.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 18
HOLD 17
SELL 4
STRONG
SELL
0
| PRICE TARGET: $70.82 DETAILS
HIGH: $83.00
LOW: $62.00
MEDIAN: $72.00
CONSENSUS: $70.82
UPSIDE: 11.23%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 41.4% below fair value
Current Price $63.67
Bear Case $86.98 36.6% upside ($86.98 - $63.67) / $63.67 = 36.6% $7.25 × 12x P/E
Fair Value $108.72 70.8% upside ($108.72 - $63.67) / $63.67 = 70.8% $7.25 × 15x P/E
Bull Case $130.46 104.9% upside ($130.46 - $63.67) / $63.67 = 104.9% $7.25 × 18x P/E

Adjust Assumptions

15.0x
7.25$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 8.8x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $7.25, the base-case value is $108.72 per share.

Analyst Consensus (External Reference)

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

Average Target (40 analysts) $70.82
Analyst Range $62.00 – $83.00
Divergence from AlphaVal 54%

Warnings

Wall Street's average price target is $70.82 (from 40 analysts). Our estimate is 54% above the consensus -- consider that gap carefully.

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