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
US
ALB.US · ALBEMARLE CORP
US · US
Latest price190.97 USD
30D-8.56%
Vs. base value+118%
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 87.46 USD; the current price sits +118% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price190.97 USD
Base value87.46 USD
Vs. base+118%
Price date2026/04/29
87.46 USD87.46 USD87.46 USD
+118%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
156.21 USD146.00 USD183.07 USD
+30.8%
146.00 USDCurrent price is 30.8% above the base model value.Adjusted reference: 202.59 USD
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.
87.46 USD87.46 USD87.46 USD
+118%
87.46 USDCurrent price is 118.4% above the base model value.
Updated: 2026/04/29 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2023/12/31 | Business sale gain/loss | Asset sale gain/loss | 225M USD | Medium |
| 2022/12/31 | Business sale gain/loss | Asset sale gain/loss | -20M USD | Medium |
| 2021/12/31 | Business sale gain/loss | Asset sale gain/loss | 701M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 5B USD | -511M USD | - | 692M USD | -5.76 | - |
| 2024/12/31 | Annual | 5B USD | -1B USD | - | -984M USD | -11.2 | - |
| 2023/12/31 | Annual | 10B USD | 2B USD | 1B USD | -824M USD | 13.36 | 11.45 |
| 2022/12/31 | Annual | 7B USD | 3B USD | 3B USD | 646M USD | 22.84 | 23.01 |
| 2021/12/31 | Annual | 3B USD | 124M USD | -578M USD | -609M USD | 1.06 | -4.95 |
Ad placement