As of 2025-05-21, the Intrinsic Value of Turtle Beach Corp (HEAR) is 10.72 USD. This HEAR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.47 USD, the upside of Turtle Beach Corp is -38.60%.
The range of the Intrinsic Value is 6.76 - 18.55 USD
Based on its market price of 17.47 USD and our intrinsic valuation, Turtle Beach Corp (HEAR) is overvalued by 38.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.76 - 18.55 | 10.72 | -38.6% |
| DCF (Growth 10y) | 21.16 - 44.96 | 29.20 | 67.1% |
| DCF (EBITDA 5y) | 6.11 - 9.94 | 6.93 | -60.3% |
| DCF (EBITDA 10y) | 17.43 - 25.09 | 19.47 | 11.5% |
| Fair Value | 1.14 - 1.14 | 1.14 | -93.45% |
| P/E | 2.49 - 5.32 | 3.59 | -79.4% |
| EV/EBITDA | 6.28 - 15.69 | 9.68 | -44.6% |
| EPV | (11.62) - (12.87) | (12.25) | -170.1% |
| DDM - Stable | 1.40 - 3.47 | 2.43 | -86.1% |
| DDM - Multi | 8.01 - 15.74 | 10.65 | -39.0% |
| Market Cap (mil) | 350.80 |
| Beta | 2.06 |
| Outstanding shares (mil) | 20.08 |
| Enterprise Value (mil) | 441.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.69% |
| Cost of Debt | 7.00% |
| WACC | 9.35% |