As of 2024-12-14, the Intrinsic Value of Tutor Perini Corp (TPC) is
24.48 USD. This TPC valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 26.07 USD, the upside of Tutor Perini Corp is
-6.10%.
The range of the Intrinsic Value is 17.02 - 36.83 USD
24.48 USD
Intrinsic Value
TPC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(7.15) - (1.69) |
(5.11) |
-119.6% |
| DCF (Growth 10y) |
17.02 - 36.83 |
24.48 |
-6.1% |
| DCF (EBITDA 5y) |
37.83 - 52.42 |
41.20 |
58.0% |
| DCF (EBITDA 10y) |
45.41 - 65.27 |
51.25 |
96.6% |
| Fair Value |
-12.57 - -12.57 |
-12.57 |
-148.22% |
| P/E |
(59.44) - (55.01) |
(57.07) |
-318.9% |
| EV/EBITDA |
(0.57) - 2.45 |
1.05 |
-96.0% |
| EPV |
(10.46) - (11.07) |
(10.77) |
-141.3% |
| DDM - Stable |
(13.95) - (30.48) |
(22.21) |
-185.2% |
| DDM - Multi |
13.47 - 23.42 |
17.16 |
-34.2% |
TPC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,366.85 |
| Beta |
2.91 |
| Outstanding shares (mil) |
52.43 |
| Enterprise Value (mil) |
1,760.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.02% |
| Cost of Debt |
6.99% |
| WACC |
9.56% |