TMX
Terminix Global Holdings Inc
Price:  
37.87 
USD
Volume:  
28,522,400.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TMX Intrinsic Value

25.20 %
Upside

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

37.87 USD
Stock Price
47.41 USD
Intrinsic Value
Intrinsic Value Details

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%