As of 2024-12-12, 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
22.30%.
The range of the Intrinsic Value is (17.09) - 1,981.17 USD
61.14 USD
Intrinsic Value
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) |
115.89 - 173.09 |
142.28 |
184.6% |
| DCF (EBITDA 10y) |
141.78 - 258.11 |
193.24 |
286.6% |
| Fair Value |
123.65 - 123.65 |
123.65 |
147.35% |
| P/E |
50.85 - 69.74 |
58.29 |
16.6% |
| EV/EBITDA |
40.62 - 97.35 |
64.31 |
28.6% |
| 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% |