As of 2025-06-13, the Intrinsic Value of Tempur Sealy International Inc (TPX) is 68.64 USD. This TPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.78 USD, the upside of Tempur Sealy International Inc is -0.20%.
The range of the Intrinsic Value is 40.59 - 178.23 USD
Based on its market price of 68.78 USD and our intrinsic valuation, Tempur Sealy International Inc (TPX) is overvalued by 0.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.59 - 178.23 | 68.64 | -0.2% |
| DCF (Growth 10y) | 58.10 - 233.88 | 94.17 | 36.9% |
| DCF (EBITDA 5y) | 29.49 - 37.70 | 33.23 | -51.7% |
| DCF (EBITDA 10y) | 45.86 - 62.97 | 53.53 | -22.2% |
| Fair Value | 46.70 - 46.70 | 46.70 | -32.10% |
| P/E | 24.10 - 29.10 | 25.02 | -63.6% |
| EV/EBITDA | 14.05 - 47.11 | 21.48 | -68.8% |
| EPV | 16.40 - 29.26 | 22.83 | -66.8% |
| DDM - Stable | 17.20 - 77.60 | 47.40 | -31.1% |
| DDM - Multi | 33.28 - 116.11 | 51.66 | -24.9% |
| Market Cap (mil) | 14,342.01 |
| Beta | 1.25 |
| Outstanding shares (mil) | 208.52 |
| Enterprise Value (mil) | 16,511.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.38% |
| Cost of Debt | 5.02% |
| WACC | 7.70% |