Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Innospec Inc. (IOSP)

Previous Close$119.03
Intrinsic Value$54.34
Upside potential  -54%
Previous Close
$119.03
Intrinsic Value
$54.34
Potential        
-54%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %32.4NaN
Revenue, $1964NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1776NaN
Operating income, $m187NaN
EBITDA, $m227NaN
Interest expense (income), $mNaN
Earnings before tax, $m185NaN
Tax expense, $m52NaN
Net income, $m133NaN

BALANCE SHEET

Cash and short-term investments, $m147NaN
Total assets, $m1604NaN
Adjusted assets (=assets-cash), $m1457NaN
Average production assets, $m630NaN
Working capital, $m467NaN
Total debt, $m45NaN
Total liabilities, $m563NaN
Total equity, $m1040NaN
Debt-to-equity ratio0.043NaN
Adjusted equity ratio0.623NaN

CASH FLOW

Net income, $m133NaN
Depreciation, amort., depletion, $m40NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m82NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-39NaN
Free cash flow, $m121NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m467
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount