PPG PPG Industries, Inc.
Basic Materials
Price
$115.86
Intrinsic value
$38.78
Buy price
$31.02
Discount
-198.8%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $2,164,000,000.00
- Total debt
- $7,468,000,256.00
- Cash & STI
- $1,607,000,064.00
- Shares out.
- 223,900,000
Overvalued
Intrinsic value$38.79
Buy price (with MOS)$31.03
Current price$115.86
Discount to intrinsic value-198.7%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 17.0%
- Current ROE
- 19.8%
- Minimum ROE
- 15.6%
Debt quality
MODERATE- Debt / Equity
- 0.94x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.38x
Technical chart
Confluence: MODERATE (2/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+trough_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 50.8%
- Public economic interest
- 98.1%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.