THS
TreeHouse Foods Inc
Price:  
35.28 
USD
Volume:  
296,564.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THS Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of TreeHouse Foods Inc (THS) is 145.02 USD. This THS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.28 USD, the upside of TreeHouse Foods Inc is %.

The range of the Intrinsic Value is 76.70 - 597.03 USD

35.28 USD
Stock Price
145.02 USD
Intrinsic Value
Intrinsic Value Details

THS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 76.70 - 597.03 145.02 311.0%
DCF (Growth 10y) 92.25 - 640.41 164.62 366.6%
DCF (EBITDA 5y) 44.07 - 60.80 55.28 56.7%
DCF (EBITDA 10y) 59.95 - 83.32 73.96 109.7%
Fair Value 3.94 - 3.94 3.94 -88.85%
P/E 13.22 - 41.18 25.73 -27.1%
EV/EBITDA (89.34) - 31.74 (35.90) -201.8%
EPV 46.14 - 72.16 59.15 67.7%
DDM - Stable 10.02 - 40.50 25.26 -28.4%
DDM - Multi 55.80 - 175.44 84.69 140.1%

THS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,855.73
Beta 0.29
Outstanding shares (mil) 52.60
Enterprise Value (mil) 3,060.73
Market risk premium 4.60%
Cost of Equity 6.62%
Cost of Debt 5.65%
WACC 5.55%