As of 2024-12-14, the Intrinsic Value of Target Hospitality Corp (TH) is
14.95 USD. This TH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.67 USD, the upside of Target Hospitality Corp is
72.50%.
The range of the Intrinsic Value is 11.93 - 20.32 USD
14.95 USD
Intrinsic Value
TH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.93 - 20.32 |
14.95 |
72.5% |
| DCF (Growth 10y) |
12.68 - 21.04 |
15.71 |
81.2% |
| DCF (EBITDA 5y) |
17.41 - 23.47 |
18.48 |
113.2% |
| DCF (EBITDA 10y) |
16.67 - 24.09 |
18.66 |
115.2% |
| Fair Value |
24.41 - 24.41 |
24.41 |
181.55% |
| P/E |
19.20 - 28.32 |
24.15 |
178.6% |
| EV/EBITDA |
20.19 - 36.82 |
25.22 |
190.9% |
| EPV |
10.67 - 16.21 |
13.44 |
55.0% |
| DDM - Stable |
5.97 - 13.28 |
9.63 |
11.1% |
| DDM - Multi |
6.48 - 11.75 |
8.40 |
-3.1% |
TH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
857.81 |
| Beta |
-0.31 |
| Outstanding shares (mil) |
98.94 |
| Enterprise Value (mil) |
862.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.53% |
| Cost of Debt |
7.09% |
| WACC |
8.67% |