As of 2024-12-11, the Intrinsic Value of Terminix Global Holdings Inc (TMX) is
47.41 USD. This TMX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.87 USD, the upside of Terminix Global Holdings Inc is
25.20%.
The range of the Intrinsic Value is 31.03 - 96.23 USD
47.41 USD
Intrinsic Value
TMX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
31.03 - 96.23 |
47.41 |
25.2% |
DCF (Growth 10y) |
36.69 - 104.11 |
53.73 |
41.9% |
DCF (EBITDA 5y) |
32.27 - 35.83 |
33.60 |
-11.3% |
DCF (EBITDA 10y) |
37.46 - 44.06 |
40.24 |
6.3% |
Fair Value |
13.57 - 13.57 |
13.57 |
-64.16% |
P/E |
9.80 - 27.38 |
18.41 |
-51.4% |
EV/EBITDA |
17.33 - 36.37 |
28.75 |
-24.1% |
EPV |
21.73 - 28.81 |
25.27 |
-33.3% |
DDM - Stable |
5.93 - 20.10 |
13.01 |
-65.6% |
DDM - Multi |
20.64 - 54.35 |
29.92 |
-21.0% |
TMX Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
4,603.21 |
Beta |
0.78 |
Outstanding shares (mil) |
121.55 |
Enterprise Value (mil) |
5,219.21 |
Market risk premium |
4.60% |
Cost of Equity |
7.92% |
Cost of Debt |
4.90% |
WACC |
7.19% |