Koppers Holdings Inc.

Koppers Holdings Inc.

KOPยทNYSE

$42.16

-2.2%
Basic MaterialsChemicals - Specialty

Koppers Holdings Inc. provides treated wood products, wood preservation chemicals, and carbon compounds in the United States, Australasia, Europe, and internationally. The company operates through three segments: Railroad and Utility Products and Services (RUPS), Performance Chemicals (PC), and Carbon Materials and Chemicals (CMC). The RUPS segment procures and treats crossties, switch ties, and various types of lumber used for railroad bridges and crossings. It also provides rail joint bars to join rails together for railroads; transmission and distribution poles for electric and telephone utilities; and pilings. This segment also provides railroad services, such as engineering, design, repair, and inspection services for railroad bridges. The PC segment develops, manufactures, and markets copper-based wood preservatives, including micronized copper azole, micronized pigments, alkaline copper quaternary, amine copper azole, and chromated copper arsenate for decking, fencing, utility poles, construction lumber and timbers, and various agricultural uses; and supplies fire-retardant chemicals for pressure treatment of wood primarily in commercial construction. The CMC segment manufactures creosote for the treatment of wood or as a feedstock in the production of carbon black; carbon pitch, a raw material used in the production of aluminum and steel; naphthalene for use as a feedstock in the production of phthalic anhydride and as a surfactant in the production of concrete; phthalic anhydride for the production of plasticizers, polyester resins, and alkyd paints; and carbon black feedstock for use in the production of carbon black. The company serves the railroad, specialty chemical, utility, residential lumber, agriculture, aluminum, steel, rubber, and construction industries. Koppers Holdings Inc. was founded in 1988 and is headquartered in Pittsburgh, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$810.81M
EPS2.8200
P/E Ratio14.95
Earnings Date08/14/2026
Koppers Holdings Inc.

Koppers Holdings Inc. Fair Value Envelope

KOP ยท NYSE

Our analysis suggests that KOP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $42.16, this represents a potential HIDDEN relative to our calculated worth for Koppers Holdings Inc..

Intrinsic Value
Current Price: $42.16

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$118.7B
+ Cash & Equivalents$38.0M
Firm Value$118.7B
- Debt$1.0B
Equity Value$117.7B
/ Shares Outstanding19,715,527B
DCF Value$6.0K
UNDERVALUED BY 14061%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$196.9M
$316.4M
$508.5M
$817.2M
$1.3B
$2.1B
$3.4B
$5.5B
$8.8B
$14.1B
Maintenance CapEx
-$17.7M
-$28.4M
-$45.7M
-$73.4M
-$117.9M
-$189.5M
-$304.6M
-$489.6M
-$786.8M
-$1.3B
Owner Earnings
$179.2M
$288.0M
$462.8M
$743.9M
$1.2B
$1.9B
$3.1B
$5.0B
$8.0B
$12.8B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$165.9M
$246.9M
$367.4M
$546.8M
$813.6M
$1.2B
$1.8B
$2.7B
$4.0B
$5.9B
Terminal Value represents 85.0% of Enterprise Value