As of 2025-01-21, the Intrinsic Value of TreeHouse Foods Inc (THS) is
100.99 USD. This THS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.02 USD, the upside of TreeHouse Foods Inc is
188.40%.
The range of the Intrinsic Value is 57.29 - 258.35 USD
100.99 USD
Intrinsic Value
THS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
57.29 - 258.35 |
100.99 |
188.4% |
| DCF (Growth 10y) |
73.32 - 291.73 |
121.14 |
245.9% |
| DCF (EBITDA 5y) |
54.82 - 67.01 |
61.14 |
74.6% |
| DCF (EBITDA 10y) |
69.47 - 92.19 |
80.52 |
129.9% |
| Fair Value |
-2.37 - -2.37 |
-2.37 |
-106.78% |
| P/E |
(6.64) - 39.32 |
13.21 |
-62.3% |
| EV/EBITDA |
29.09 - 36.17 |
33.16 |
-5.3% |
| EPV |
38.27 - 71.44 |
54.86 |
56.6% |
| DDM - Stable |
(4.98) - (14.93) |
(9.96) |
-128.4% |
| DDM - Multi |
51.01 - 118.35 |
71.22 |
103.4% |
THS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,793.02 |
| Beta |
0.60 |
| Outstanding shares (mil) |
51.20 |
| Enterprise Value (mil) |
3,091.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.77% |
| Cost of Debt |
6.71% |
| WACC |
5.94% |