As of 2024-12-12, the Intrinsic Value of Travelcenters of America Inc (TA) is
130.78 USD. This TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 86.00 USD, the upside of Travelcenters of America Inc is
52.10%.
The range of the Intrinsic Value is 106.62 - 168.73 USD
130.78 USD
Intrinsic Value
TA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
106.62 - 168.73 |
130.78 |
52.1% |
| DCF (Growth 10y) |
127.01 - 196.64 |
154.23 |
79.3% |
| DCF (EBITDA 5y) |
187.96 - 273.52 |
228.27 |
165.4% |
| DCF (EBITDA 10y) |
184.88 - 278.01 |
227.16 |
164.1% |
| Fair Value |
46.84 - 46.84 |
46.84 |
-45.53% |
| P/E |
94.56 - 200.48 |
142.59 |
65.8% |
| EV/EBITDA |
117.14 - 220.99 |
173.21 |
101.4% |
| EPV |
128.89 - 177.69 |
153.29 |
78.2% |
| DDM - Stable |
60.80 - 115.51 |
88.16 |
2.5% |
| DDM - Multi |
67.66 - 103.57 |
82.12 |
-4.5% |
TA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,298.57 |
| Beta |
0.88 |
| Outstanding shares (mil) |
15.10 |
| Enterprise Value (mil) |
1,478.49 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.54% |
| Cost of Debt |
6.68% |
| WACC |
8.16% |