TPX
Tempur Sealy International Inc
Price:  
50.98 
USD
Volume:  
1,576,480.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TPX Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Tempur Sealy International Inc (TPX) is 63.36 USD. This TPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.98 USD, the upside of Tempur Sealy International Inc is %.

The range of the Intrinsic Value is 40.57 - 124.82 USD

50.98 USD
Stock Price
63.36 USD
Intrinsic Value
Intrinsic Value Details

TPX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.57 - 124.82 63.36 24.3%
DCF (Growth 10y) 50.31 - 140.51 74.91 46.9%
DCF (EBITDA 5y) 30.75 - 42.52 34.79 -31.8%
DCF (EBITDA 10y) 41.47 - 58.81 48.00 -5.8%
Fair Value 51.71 - 51.71 51.71 1.43%
P/E 30.94 - 35.78 33.31 -34.7%
EV/EBITDA 14.77 - 36.89 21.83 -57.2%
EPV 22.47 - 38.33 30.40 -40.4%
DDM - Stable 18.10 - 59.49 38.80 -23.9%
DDM - Multi 32.51 - 82.92 46.69 -8.4%

TPX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,850.64
Beta 1.45
Outstanding shares (mil) 173.61
Enterprise Value (mil) 11,331.84
Market risk premium 4.60%
Cost of Equity 7.56%
Cost of Debt 5.24%
WACC 6.80%