TOL
Toll Brothers Inc
Price:  
123.63 
USD
Volume:  
1,799,546.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TOL Intrinsic Value

81.90 %
Upside

As of 2025-02-18, the Intrinsic Value of Toll Brothers Inc (TOL) is 224.88 USD. This TOL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.63 USD, the upside of Toll Brothers Inc is 81.90%.

The range of the Intrinsic Value is 180.73 - 300.49 USD

123.63 USD
Stock Price
224.88 USD
Intrinsic Value
Intrinsic Value Details

TOL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 180.73 - 300.49 224.88 81.9%
DCF (Growth 10y) 223.22 - 357.27 273.08 120.9%
DCF (EBITDA 5y) 179.96 - 218.51 195.78 58.4%
DCF (EBITDA 10y) 228.22 - 288.31 253.74 105.2%
Fair Value 393.23 - 393.23 393.23 218.07%
P/E 110.42 - 124.51 117.72 -4.8%
EV/EBITDA 109.04 - 128.90 119.00 -3.7%
EPV 103.67 - 133.69 118.68 -4.0%
DDM - Stable 93.12 - 200.39 146.76 18.7%
DDM - Multi 144.55 - 246.30 182.59 47.7%

TOL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,349.40
Beta 1.63
Outstanding shares (mil) 99.89
Enterprise Value (mil) 13,879.28
Market risk premium 4.60%
Cost of Equity 11.44%
Cost of Debt 5.00%
WACC 10.01%