What is Huntsman CORP worth?
With the base-case assumptions below, a discounted cash flow model on Huntsman CORP's reported free cash flow gives -$0.00 per share. The share price was $8.90 on September 25, 2026, 941,230% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -4.0% | 10.0% | -$3.68 | -141% |
| Base | 1.0% | 9.0% | -$0.00 | -100% |
| Bull | 6.0% | 8.0% | $6.87 | -23% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $2.56 | $3.34 | $4.28 | $5.46 | $6.97 |
| 8.0% | $0.66 | $1.16 | $1.75 | $2.46 | $3.33 |
| 9.0% | -$0.74 | -$0.40 | -$0.00 | $0.46 | $1.00 |
| 10.0% | -$1.81 | -$1.56 | -$1.29 | -$0.97 | -$0.61 |
| 11.0% | -$2.65 | -$2.47 | -$2.27 | -$2.05 | -$1.79 |
Where the presets come from
Base: years 1 to 5 grow at Huntsman CORP's revenue growth rate over the last 4 fiscal years (1.2% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions