TPX
Tempur Sealy International Inc
Price:  
68.78 
USD
Volume:  
2,993,276.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TPX Intrinsic Value

-0.20 %
Upside

What is the intrinsic value of TPX?

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

Is TPX undervalued or overvalued?

Based on its market price of 68.78 USD and our intrinsic valuation, Tempur Sealy International Inc (TPX) is overvalued by 0.20%.

68.78 USD
Stock Price
68.64 USD
Intrinsic Value
Intrinsic Value Details

TPX Intrinsic Value - Valuation Summary

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%

TPX Intrinsic Value - Key Valuation Metrics

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%