As of 2024-12-15, the Intrinsic Value of Tenneco Inc (TEN) is
825.62 USD. This TEN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.97 USD, the upside of Tenneco Inc is
4,494.40%.
The range of the Intrinsic Value is 504.80 - 1,833.09 USD
825.62 USD
Intrinsic Value
TEN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
504.80 - 1,833.09 |
825.62 |
4494.4% |
| DCF (Growth 10y) |
929.30 - 3,043.13 |
1,442.24 |
7925.8% |
| DCF (EBITDA 5y) |
284.90 - 384.30 |
337.26 |
1776.8% |
| DCF (EBITDA 10y) |
597.45 - 811.71 |
703.32 |
3813.8% |
| Fair Value |
-40.33 - -40.33 |
-40.33 |
-324.44% |
| P/E |
(63.39) - 168.90 |
41.55 |
131.2% |
| EV/EBITDA |
(19.17) - 115.78 |
49.15 |
173.5% |
| EPV |
206.93 - 370.88 |
288.91 |
1507.7% |
| DDM - Stable |
(46.86) - (163.42) |
(105.14) |
-685.1% |
| DDM - Multi |
262.49 - 755.79 |
394.87 |
2097.4% |
TEN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
530.29 |
| Beta |
-0.19 |
| Outstanding shares (mil) |
29.51 |
| Enterprise Value (mil) |
5,145.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.24% |
| Cost of Debt |
7.90% |
| WACC |
6.10% |