As of 2025-12-26, the Intrinsic Value of Timken Co (TKR) is 107.55 USD. This Timken valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.02 USD, the upside of Timken Co is 25.00%.
The range of the Intrinsic Value is 82.61 - 150.87 USD
Based on its market price of 86.02 USD and our intrinsic valuation, Timken Co (TKR) is undervalued by 25.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.61 - 150.87 | 107.55 | 25.0% |
| DCF (Growth 10y) | 104.08 - 175.86 | 130.53 | 51.7% |
| DCF (EBITDA 5y) | 123.15 - 175.19 | 143.56 | 66.9% |
| DCF (EBITDA 10y) | 143.36 - 206.10 | 168.39 | 95.8% |
| Fair Value | 21.34 - 21.34 | 21.34 | -75.19% |
| P/E | 111.48 - 135.97 | 124.26 | 44.5% |
| EV/EBITDA | 98.72 - 167.80 | 136.99 | 59.3% |
| EPV | 56.75 - 74.51 | 65.63 | -23.7% |
| DDM - Stable | 27.12 - 58.18 | 42.65 | -50.4% |
| DDM - Multi | 62.70 - 101.85 | 77.39 | -10.0% |
| Market Cap (mil) | 5,992.15 |
| Beta | 1.39 |
| Outstanding shares (mil) | 69.66 |
| Enterprise Value (mil) | 7,655.85 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.81% |
| Cost of Debt | 5.00% |
| WACC | 9.00% |