As of 2025-07-03, the Intrinsic Value of Turning Point Brands Inc (TPB) is 101.09 USD. This TPB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.64 USD, the upside of Turning Point Brands Inc is 39.20%.
The range of the Intrinsic Value is 65.26 - 213.55 USD
Based on its market price of 72.64 USD and our intrinsic valuation, Turning Point Brands Inc (TPB) is undervalued by 39.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.26 - 213.55 | 101.09 | 39.2% |
| DCF (Growth 10y) | 79.96 - 241.36 | 119.20 | 64.1% |
| DCF (EBITDA 5y) | 39.64 - 51.13 | 46.01 | -36.7% |
| DCF (EBITDA 10y) | 56.55 - 74.11 | 65.64 | -9.6% |
| Fair Value | 58.93 - 58.93 | 58.93 | -18.87% |
| P/E | 26.02 - 55.03 | 36.21 | -50.2% |
| EV/EBITDA | 27.49 - 36.60 | 32.87 | -54.8% |
| EPV | 59.03 - 81.13 | 70.08 | -3.5% |
| DDM - Stable | 25.69 - 94.52 | 60.11 | -17.3% |
| DDM - Multi | 45.27 - 128.77 | 66.91 | -7.9% |
| Market Cap (mil) | 1,300.26 |
| Beta | 0.64 |
| Outstanding shares (mil) | 17.90 |
| Enterprise Value (mil) | 1,493.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.33% |
| Cost of Debt | 4.46% |
| WACC | 6.70% |