Stepan Co logo SCL - Stepan Co

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 3
HOLD 0
SELL 0
STRONG
SELL
0
| PRICE TARGET: $85.00 DETAILS
HIGH: $85.00
LOW: $85.00
MEDIAN: $85.00
CONSENSUS: $85.00
UPSIDE: 37.01%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 3.2% above fair value
Current Price $62.04
Bear Case $48.10 22.5% downside ($48.10 - $62.04) / $62.04 = -22.5% $4.01 × 12x P/E
Fair Value $60.12 3.1% downside ($60.12 - $62.04) / $62.04 = -3.1% $4.01 × 15x P/E
Bull Case $72.14 16.3% upside ($72.14 - $62.04) / $62.04 = 16.3% $4.01 × 18x P/E

Adjust Assumptions

15.0x
4.01$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 15.5x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $4.01, the base-case value is $60.12 per share. DDM cross-check: $35.12.

Warnings

The company's reported profits differ from official accounting profits by 96%. Check what costs are being left out of the adjusted number.
Dividend-based valuation: $35.12 (below our primary estimate by 42%). 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