As of 2024-12-15, the Intrinsic Value of Thermon Group Holdings Inc (THR) is
34.12 USD. This THR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.00 USD, the upside of Thermon Group Holdings Inc is
6.60%.
The range of the Intrinsic Value is 23.32 - 61.79 USD
34.12 USD
Intrinsic Value
THR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.32 - 61.79 |
34.12 |
6.6% |
| DCF (Growth 10y) |
33.53 - 83.69 |
47.73 |
49.1% |
| DCF (EBITDA 5y) |
31.72 - 47.87 |
40.94 |
27.9% |
| DCF (EBITDA 10y) |
38.86 - 61.10 |
50.48 |
57.7% |
| Fair Value |
32.60 - 32.60 |
32.60 |
1.86% |
| P/E |
22.07 - 29.69 |
25.98 |
-18.8% |
| EV/EBITDA |
16.36 - 32.70 |
26.07 |
-18.5% |
| EPV |
14.25 - 21.37 |
17.81 |
-44.3% |
| DDM - Stable |
10.37 - 32.25 |
21.31 |
-33.4% |
| DDM - Multi |
21.13 - 52.32 |
30.24 |
-5.5% |
THR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,078.08 |
| Beta |
1.28 |
| Outstanding shares (mil) |
33.69 |
| Enterprise Value (mil) |
1,206.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.22% |
| Cost of Debt |
5.10% |
| WACC |
8.44% |