As of 2024-12-12, the Intrinsic Value of Tempur Sealy International Inc (TPX) is
69.43 USD. This TPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 55.47 USD, the upside of Tempur Sealy International Inc is
25.20%.
The range of the Intrinsic Value is 44.80 - 137.02 USD
69.43 USD
Intrinsic Value
TPX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.80 - 137.02 |
69.43 |
25.2% |
| DCF (Growth 10y) |
68.07 - 192.23 |
101.44 |
82.9% |
| DCF (EBITDA 5y) |
44.14 - 71.20 |
55.00 |
-0.8% |
| DCF (EBITDA 10y) |
66.51 - 109.08 |
83.54 |
50.6% |
| Fair Value |
56.08 - 56.08 |
56.08 |
1.09% |
| P/E |
33.65 - 52.98 |
42.15 |
-24.0% |
| EV/EBITDA |
23.20 - 40.12 |
33.47 |
-39.7% |
| EPV |
22.55 - 39.34 |
30.94 |
-44.2% |
| DDM - Stable |
18.23 - 61.97 |
40.10 |
-27.7% |
| DDM - Multi |
36.75 - 96.86 |
53.26 |
-4.0% |
TPX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,632.36 |
| Beta |
1.40 |
| Outstanding shares (mil) |
173.65 |
| Enterprise Value (mil) |
11,801.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.93% |
| Cost of Debt |
5.02% |
| WACC |
7.07% |