As of 2025-07-15, the Intrinsic Value of TOR Minerals International Inc (TORM) is 5.43 USD. This TORM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.20 USD, the upside of TOR Minerals International Inc is 352.60%.
The range of the Intrinsic Value is 3.45 - 11.74 USD
Based on its market price of 1.20 USD and our intrinsic valuation, TOR Minerals International Inc (TORM) is undervalued by 352.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.45 - 11.74 | 5.43 | 352.6% |
| DCF (Growth 10y) | 4.78 - 15.22 | 7.30 | 508.5% |
| DCF (EBITDA 5y) | 10.52 - 15.45 | 11.80 | 883.1% |
| DCF (EBITDA 10y) | 11.22 - 18.69 | 13.49 | 1024.1% |
| Fair Value | -2.86 - -2.86 | -2.86 | -338.58% |
| P/E | (15.17) - (13.23) | (13.56) | -1229.7% |
| EV/EBITDA | 4.07 - 10.06 | 6.19 | 415.9% |
| EPV | (0.19) - (0.17) | (0.18) | -114.8% |
| DDM - Stable | (3.75) - (12.24) | (7.99) | -766.1% |
| DDM - Multi | 2.69 - 7.35 | 4.00 | 233.4% |
| Market Cap (mil) | 4.25 |
| Beta | 1.29 |
| Outstanding shares (mil) | 3.54 |
| Enterprise Value (mil) | 5.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.45% |
| Cost of Debt | 5.50% |
| WACC | 7.33% |