Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
73.97 USD69.14 USD86.69 USD
+176%
69.14 USDCurrent price is 176.2% above the base model value.
A
Basic MaterialsSpecialty ChemicalsUnited States
ALB.US · Albemarle Corporation
NYQ · US · USD
Latest price190.97 USD
30D-16.27%
Vs. base value+176%
Research summary
ALB.US latest organized financial period shows revenue declined -4.37% YoY and net income grew +56.71% YoY. Current price is about 191 USD, while the model base case is about 69.14 USD; the current price sits +176% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue5B USD
Net income-511M USD
Free cash flow692M USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price190.97 USD
Base value69.14 USD
Vs. base+176%
Price date2026/04/28
73.97 USD69.14 USD86.69 USD
+176%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
227.71 USD212.83 USD266.86 USD
-10.27%
212.83 USDCurrent price is 10.3% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth11.3%
Current price implies roughly 11.3% annualized FCF growth.
11.3%Current price implies roughly 11.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
67.97 USD67.97 USD67.97 USD
+181%
67.97 USDCurrent price is 181% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 5B USD | -511M USD | 692M USD | - |
| 2024/12/30 | Annual | 5B USD | -1B USD | -993M USD | -11.2 |
| 2023/12/30 | Annual | 10B USD | 2B USD | -828M USD | 13.36 |
| 2022/12/30 | Annual | 7B USD | 3B USD | 646M USD | 22.84 |
| 2021/12/30 | Annual | - | - | - | 1.06 |
Ad placement