TNC
Tennant Co
Price:  
104.90 
USD
Volume:  
112,801.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TNC Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Tennant Co (TNC) is 170.70 USD. This TNC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.90 USD, the upside of Tennant Co is %.

The range of the Intrinsic Value is 128.45 - 257.59 USD

104.90 USD
Stock Price
170.70 USD
Intrinsic Value
Intrinsic Value Details

TNC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 128.45 - 257.59 170.70 62.7%
DCF (Growth 10y) 146.00 - 273.47 188.18 79.4%
DCF (EBITDA 5y) 141.12 - 178.41 156.94 49.6%
DCF (EBITDA 10y) 155.22 - 204.20 176.26 68.0%
Fair Value 149.40 - 149.40 149.40 42.42%
P/E 144.73 - 175.81 162.72 55.1%
EV/EBITDA 105.14 - 145.37 125.52 19.7%
EPV 46.95 - 62.18 54.56 -48.0%
DDM - Stable 44.56 - 114.27 79.42 -24.3%
DDM - Multi 91.79 - 182.39 122.07 16.4%

TNC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,994.15
Beta 1.31
Outstanding shares (mil) 19.01
Enterprise Value (mil) 2,119.95
Market risk premium 4.60%
Cost of Equity 10.55%
Cost of Debt 4.74%
WACC 9.95%