As of 2024-09-15, the Intrinsic Value of Toll Brothers Inc (TOL) is
177.31 USD. This TOL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 149.80 USD, the upside of Toll Brothers Inc is
%.
The range of the Intrinsic Value is 150.08 - 216.32 USD
177.31 USD
Intrinsic Value
TOL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
150.08 - 216.32 |
177.31 |
18.4% |
| DCF (Growth 10y) |
177.40 - 249.10 |
207.03 |
38.2% |
| DCF (EBITDA 5y) |
183.74 - 218.19 |
199.22 |
33.0% |
| DCF (EBITDA 10y) |
204.65 - 253.21 |
226.55 |
51.2% |
| Fair Value |
311.94 - 311.94 |
311.94 |
108.24% |
| P/E |
143.86 - 154.53 |
149.02 |
-0.5% |
| EV/EBITDA |
142.34 - 162.26 |
149.32 |
-0.3% |
| EPV |
76.73 - 100.32 |
88.53 |
-40.9% |
| DDM - Stable |
90.71 - 167.30 |
129.01 |
-13.9% |
| DDM - Multi |
132.32 - 193.58 |
157.45 |
5.1% |
TOL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,120.81 |
| Beta |
1.68 |
| Outstanding shares (mil) |
100.94 |
| Enterprise Value (mil) |
17,049.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.00% |
| Cost of Debt |
5.00% |
| WACC |
9.85% |