As of 2024-12-14, the Intrinsic Value of Turning Point Brands Inc (TPB) is
74.04 USD. This TPB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 60.52 USD, the upside of Turning Point Brands Inc is
22.30%.
The range of the Intrinsic Value is 56.69 - 104.21 USD
74.04 USD
Intrinsic Value
TPB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.69 - 104.21 |
74.04 |
22.3% |
| DCF (Growth 10y) |
72.76 - 128.65 |
93.23 |
54.0% |
| DCF (EBITDA 5y) |
37.92 - 48.96 |
44.46 |
-26.5% |
| DCF (EBITDA 10y) |
54.56 - 70.87 |
63.44 |
4.8% |
| Fair Value |
67.09 - 67.09 |
67.09 |
10.85% |
| P/E |
28.66 - 44.49 |
33.34 |
-44.9% |
| EV/EBITDA |
18.73 - 39.44 |
31.77 |
-47.5% |
| EPV |
53.04 - 74.89 |
63.96 |
5.7% |
| DDM - Stable |
24.47 - 55.42 |
39.94 |
-34.0% |
| DDM - Multi |
31.89 - 57.06 |
41.00 |
-32.3% |
TPB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,071.20 |
| Beta |
0.13 |
| Outstanding shares (mil) |
17.70 |
| Enterprise Value (mil) |
1,289.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.02% |
| Cost of Debt |
4.37% |
| WACC |
6.06% |