PPG · PPG Industries, Inc.
$123.242026-07-21Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Specialty Chemicals
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$79
-35.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($72 · $91) Analysts Range ($119 · $140) 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 |
|---|
| 2024.Q1 | $16.2B | — | 12.5% | 25.2% | $1.5B | −$48MM | $1.5B | 8.5% | — | 11.6% | $13.1B | $5.66 | — |
| 2024.Q4 | $16.2B | 0.0% | 12.5% | 25.9% | $1.5B | −$592MM | $917MM | 9.0% | — | 12.3% | $11.4B | $5.66 | — |
| 2025.Q1 | $15.8B | -2.4% | 14.4% | 26.0% | $1.7B | −$511MM | $1.2B | 8.9% | — | 14.2% | $12.4B | $4.97 | — |
| 2025.Q4 | $15.8B | 0.0% | 14.4% | 22.4% | $1.8B | −$445MM | $1.3B | 9.1% | — | 25.1% | $1.7B | $4.97 | — |
| 2026.Q1 | $16.1B | 1.7% | 12.8% | 22.7% | $1.6B | −$465MM | $1.1B | 8.8% | — | 20.7% | $13.8B | $7.06 | 13.4 |
| italics below = DCF projection · 10yr Rev CAGR: 4.2% |
| 2027.Q1 | $16.8B | +4.3% | 12.8% | 22.4% | $1.7B | −$596MM | $1.1B | 8.8% | $986MM | 11.9% | $14.4B | $7.44 | 16.6 |
| 2028.Q1 | $17.5B | +4.3% | 12.6% | 22.2% | $1.7B | −$625MM | $1.1B | 8.8% | $924MM | 11.7% | $15.0B | $7.66 | 16.1 |
| 2029.Q1 | $18.3B | +4.3% | 12.4% | 21.9% | $1.8B | −$655MM | $1.1B | 8.8% | $866MM | 11.6% | $15.6B | $7.89 | 15.6 |
| 2030.Q1 | $19.0B | +4.2% | 12.2% | 21.6% | $1.8B | −$687MM | $1.1B | 8.7% | $810MM | 11.4% | $16.3B | $8.11 | 15.2 |
| 2031.Q1 | $19.8B | +4.2% | 11.8% | 21.4% | $1.8B | −$720MM | $1.1B | 8.7% | $737MM | 11.0% | $17.0B | $8.21 | 15.0 |
|
| Term. Yr+ | $25.3B | 4.1% | 11.8% | 20.0% | $2.4B | −$748MM | $1.6B | 8.6% | $15.8B | 13.1% | — | — | — |
Active scenario IV: $79 (-35.8% vs market)