TKR
Timken Co
Price:  
90.63 
USD
Volume:  
306,453.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Timken Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Timken Co (TKR) is 114.87 USD. This Timken valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.63 USD, the upside of Timken Co is %.

The range of the Intrinsic Value is 85.87 - 167.98 USD

90.63 USD
Stock Price
114.87 USD
Intrinsic Value
Intrinsic Value Details

Timken Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 85.87 - 167.98 114.87 26.7%
DCF (Growth 10y) 107.28 - 193.87 138.13 52.4%
DCF (EBITDA 5y) 131.25 - 179.66 158.13 74.5%
DCF (EBITDA 10y) 145.08 - 203.37 175.48 93.6%
Fair Value 37.32 - 37.32 37.32 -58.82%
P/E 125.83 - 146.52 134.15 48.0%
EV/EBITDA 112.59 - 152.20 136.28 50.4%
EPV 48.59 - 67.28 57.94 -36.1%
DDM - Stable 35.39 - 80.24 57.81 -36.2%
DDM - Multi 63.73 - 110.99 80.85 -10.8%

Timken Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,379.45
Beta 1.20
Outstanding shares (mil) 70.39
Enterprise Value (mil) 8,357.35
Market risk premium 4.60%
Cost of Equity 10.26%
Cost of Debt 5.00%
WACC 8.53%