TOL
Toll Brothers Inc
Price:  
117.12 
USD
Volume:  
2,260,241.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TOL Intrinsic Value

%
Upside

As of 2024-06-23, the Intrinsic Value of Toll Brothers Inc (TOL) is 163.37 USD. This TOL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.12 USD, the upside of Toll Brothers Inc is %.

The range of the Intrinsic Value is 139.27 - 197.29 USD

117.12 USD
Stock Price
163.37 USD
Intrinsic Value
Intrinsic Value Details

TOL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 139.27 - 197.29 163.37 39.5%
DCF (Growth 10y) 164.84 - 228.01 191.24 63.3%
DCF (EBITDA 5y) 163.07 - 191.23 174.80 49.2%
DCF (EBITDA 10y) 180.77 - 221.09 198.32 69.3%
Fair Value 314.74 - 314.74 314.74 168.73%
P/E 117.68 - 136.20 127.34 8.7%
EV/EBITDA 117.25 - 137.89 124.92 6.7%
EPV 70.33 - 91.32 80.82 -31.0%
DDM - Stable 82.30 - 148.99 115.65 -1.3%
DDM - Multi 114.47 - 165.73 135.71 15.9%

TOL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,022.37
Beta 2.09
Outstanding shares (mil) 102.65
Enterprise Value (mil) 13,829.15
Market risk premium 4.60%
Cost of Equity 12.21%
Cost of Debt 5.00%
WACC 10.58%