PPG · PPG Industries, Inc.
$103.242026-05-17Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Specialty Chemicals
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$103
-0.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($88 · $144) Analysts Range ($115 · $135) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $16.8B | — | 10.0% | 20.6% | $1.3B | −$2.1B | −$796MM | 7.9% | — | 11.2% | $12.0B | $6.39 | — |
| 2022.Q4 | $15.6B | -7.1% | 10.7% | 23.5% | $1.3B | −$634MM | $640MM | 8.7% | — | 10.4% | $12.4B | $4.56 | — |
| 2023.Q4 | $16.2B | 4.0% | 12.5% | 25.1% | $1.5B | $214MM | $1.7B | 8.5% | — | 12.2% | $12.4B | $5.64 | — |
| 2024.Q4 | $15.8B | -2.4% | 14.4% | 25.9% | $1.7B | −$592MM | $1.1B | 9.0% | — | 14.2% | $11.4B | $4.96 | — |
| 2025.Q4 | $15.9B | 0.2% | 12.7% | 22.4% | $1.6B | −$445MM | $1.1B | 9.1% | — | 24.0% | $1.7B | $7.00 | 11.5 |
| italics below = DCF projection · 10yr Rev CAGR: 3.8% |
| 2026.Q4 | $16.4B | +3.5% | 12.7% | 22.2% | $1.6B | −$63MM | $1.6B | 9.0% | $1.4B | 94.8% | $1.7B | $7.22 | 14.3 |
| 2027.Q4 | $17.0B | +3.5% | 12.5% | 21.9% | $1.7B | −$73MM | $1.6B | 9.0% | $1.3B | 93.3% | $1.8B | $7.39 | 14.0 |
| 2028.Q4 | $17.6B | +3.6% | 12.3% | 21.7% | $1.7B | −$85MM | $1.6B | 8.9% | $1.3B | 91.5% | $1.9B | $7.57 | 13.6 |
| 2029.Q4 | $18.3B | +3.7% | 12.2% | 21.4% | $1.7B | −$101MM | $1.6B | 8.9% | $1.2B | 89.2% | $2.0B | $7.75 | 13.3 |
| 2030.Q4 | $18.9B | +3.7% | 11.8% | 21.2% | $1.8B | −$121MM | $1.6B | 8.9% | $1.1B | 85.2% | $2.1B | $7.82 | 13.2 |
|
| Term. Yr+ | $23.9B | 4.1% | 11.8% | 20.0% | $2.3B | −$393MM | $1.9B | 8.6% | $17.8B | 23.6% | — | — | — |
Active scenario IV: $103 (-0.1% vs market)