TNC
Tennant Co
Price:  
86.02 
USD
Volume:  
345,895.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TNC Intrinsic Value

44.20 %
Upside

As of 2025-02-19, the Intrinsic Value of Tennant Co (TNC) is 124.02 USD. This TNC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.02 USD, the upside of Tennant Co is 44.20%.

The range of the Intrinsic Value is 93.85 - 184.71 USD

86.02 USD
Stock Price
124.02 USD
Intrinsic Value
Intrinsic Value Details

TNC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 93.85 - 184.71 124.02 44.2%
DCF (Growth 10y) 102.22 - 186.06 130.37 51.6%
DCF (EBITDA 5y) 107.03 - 131.92 114.60 33.2%
DCF (EBITDA 10y) 111.81 - 143.37 123.15 43.2%
Fair Value 143.22 - 143.22 143.22 66.49%
P/E 145.29 - 226.28 189.73 120.6%
EV/EBITDA 100.18 - 132.32 110.83 28.8%
EPV 50.72 - 66.80 58.76 -31.7%
DDM - Stable 42.57 - 107.25 74.91 -12.9%
DDM - Multi 68.76 - 132.64 90.37 5.1%

TNC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,623.20
Beta 1.15
Outstanding shares (mil) 18.87
Enterprise Value (mil) 1,741.10
Market risk premium 4.60%
Cost of Equity 10.11%
Cost of Debt 4.50%
WACC 9.43%