THR
Thermon Group Holdings Inc
Price:  
28.10 
USD
Volume:  
180,894.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THR Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Thermon Group Holdings Inc (THR) is 36.90 USD. This THR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.10 USD, the upside of Thermon Group Holdings Inc is %.

The range of the Intrinsic Value is 20.54 - 129.05 USD

28.10 USD
Stock Price
36.90 USD
Intrinsic Value
Intrinsic Value Details

THR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.54 - 129.05 36.90 31.3%
DCF (Growth 10y) 36.95 - 212.85 63.59 126.3%
DCF (EBITDA 5y) 23.78 - 34.23 29.60 5.3%
DCF (EBITDA 10y) 33.10 - 49.97 41.74 48.5%
Fair Value 36.44 - 36.44 36.44 29.68%
P/E 18.94 - 28.95 24.37 -13.3%
EV/EBITDA 14.96 - 26.01 20.84 -25.8%
EPV 12.02 - 19.97 16.00 -43.1%
DDM - Stable 16.48 - 103.37 59.92 113.2%
DDM - Multi 25.90 - 128.01 43.26 54.0%

THR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 947.25
Beta 1.44
Outstanding shares (mil) 33.71
Enterprise Value (mil) 1,104.25
Market risk premium 4.60%
Cost of Equity 7.23%
Cost of Debt 4.73%
WACC 6.81%