As of 2025-07-02, the Intrinsic Value of Tennant Co (TNC) is 139.48 USD. This TNC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.72 USD, the upside of Tennant Co is 75.00%.
The range of the Intrinsic Value is 108.41 - 197.14 USD
Based on its market price of 79.72 USD and our intrinsic valuation, Tennant Co (TNC) is undervalued by 75.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 108.41 - 197.14 | 139.48 | 75.0% |
| DCF (Growth 10y) | 136.19 - 235.72 | 171.36 | 115.0% |
| DCF (EBITDA 5y) | 123.89 - 161.43 | 140.20 | 75.9% |
| DCF (EBITDA 10y) | 150.74 - 202.95 | 173.38 | 117.5% |
| Fair Value | 80.62 - 80.62 | 80.62 | 1.14% |
| P/E | 123.16 - 180.99 | 147.12 | 84.5% |
| EV/EBITDA | 81.93 - 117.90 | 104.00 | 30.5% |
| EPV | 58.06 - 76.85 | 67.45 | -15.4% |
| DDM - Stable | 25.29 - 59.76 | 42.53 | -46.7% |
| DDM - Multi | 82.60 - 149.53 | 106.22 | 33.2% |
| Market Cap (mil) | 1,486.78 |
| Beta | 0.85 |
| Outstanding shares (mil) | 18.65 |
| Enterprise Value (mil) | 1,621.58 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.84% |
| Cost of Debt | 4.78% |
| WACC | 9.13% |