As of 2024-12-13, the Intrinsic Value of Tennant Co (TNC) is
97.86 USD. This TNC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 84.12 USD, the upside of Tennant Co is
16.30%.
The range of the Intrinsic Value is 78.35 - 131.18 USD
97.86 USD
Intrinsic Value
TNC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
78.35 - 131.18 |
97.86 |
16.3% |
| DCF (Growth 10y) |
87.93 - 137.80 |
106.57 |
26.7% |
| DCF (EBITDA 5y) |
108.29 - 142.43 |
126.56 |
50.5% |
| DCF (EBITDA 10y) |
108.90 - 146.56 |
127.76 |
51.9% |
| Fair Value |
143.22 - 143.22 |
143.22 |
70.25% |
| P/E |
141.96 - 230.18 |
191.65 |
127.8% |
| EV/EBITDA |
106.92 - 138.18 |
121.77 |
44.8% |
| EPV |
46.53 - 60.13 |
53.33 |
-36.6% |
| DDM - Stable |
35.23 - 76.35 |
55.79 |
-33.7% |
| DDM - Multi |
57.55 - 95.63 |
71.74 |
-14.7% |
TNC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,587.34 |
| Beta |
1.22 |
| Outstanding shares (mil) |
18.87 |
| Enterprise Value (mil) |
1,705.24 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.07% |
| Cost of Debt |
4.50% |
| WACC |
10.27% |