TGH
Textainer Group Holdings Ltd
Price:  
49.99 
USD
Volume:  
1,175,984.00
Bermuda | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TGH Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Textainer Group Holdings Ltd (TGH) is 61.14 USD. This TGH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.99 USD, the upside of Textainer Group Holdings Ltd is %.

The range of the Intrinsic Value is (17.09) - 1,981.17 USD

49.99 USD
Stock Price
61.14 USD
Intrinsic Value
Intrinsic Value Details

TGH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (17.09) - 1,981.17 61.14 22.3%
DCF (Growth 10y) 31.09 - 3,094.02 151.62 203.3%
DCF (EBITDA 5y) 98.28 - 173.09 140.18 180.4%
DCF (EBITDA 10y) 124.55 - 258.11 191.00 282.1%
Fair Value 123.65 - 123.65 123.65 147.35%
P/E 41.65 - 53.24 49.28 -1.4%
EV/EBITDA 32.60 - 60.75 48.46 -3.1%
EPV (60.41) - (17.13) (38.77) -177.6%
DDM - Stable 38.90 - 133.45 86.17 72.4%
DDM - Multi 50.98 - 133.85 73.59 47.2%

TGH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,068.59
Beta -0.37
Outstanding shares (mil) 41.38
Enterprise Value (mil) 6,931.26
Market risk premium 4.60%
Cost of Equity 10.10%
Cost of Debt 6.12%
WACC 7.19%