As of 2024-12-14, the Intrinsic Value of Titan Machinery Inc (TITN) is
28.28 USD. This TITN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.78 USD, the upside of Titan Machinery Inc is
91.40%.
The range of the Intrinsic Value is 8.92 - 67.80 USD
28.28 USD
Intrinsic Value
TITN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.92 - 67.80 |
28.28 |
91.4% |
| DCF (Growth 10y) |
30.39 - 108.65 |
56.19 |
280.3% |
| DCF (EBITDA 5y) |
9.77 - 29.72 |
18.28 |
23.7% |
| DCF (EBITDA 10y) |
23.00 - 49.79 |
34.43 |
133.0% |
| Fair Value |
64.08 - 64.08 |
64.08 |
333.74% |
| P/E |
21.63 - 54.28 |
33.98 |
130.0% |
| EV/EBITDA |
(16.67) - 21.89 |
2.63 |
-82.2% |
| EPV |
158.82 - 253.56 |
206.19 |
1295.5% |
| DDM - Stable |
15.63 - 35.67 |
25.65 |
73.6% |
| DDM - Multi |
36.54 - 68.78 |
48.10 |
225.5% |
TITN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
341.75 |
| Beta |
0.67 |
| Outstanding shares (mil) |
23.13 |
| Enterprise Value (mil) |
1,605.58 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.97% |
| Cost of Debt |
4.80% |
| WACC |
5.23% |