TR
Tootsie Roll Industries Inc
Price:  
28.85 
USD
Volume:  
97,406.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TR Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Tootsie Roll Industries Inc (TR) is 16.64 USD. This TR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.85 USD, the upside of Tootsie Roll Industries Inc is %.

The range of the Intrinsic Value is 13.94 - 20.92 USD

28.85 USD
Stock Price
16.64 USD
Intrinsic Value
Intrinsic Value Details

TR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.94 - 20.92 16.64 -42.3%
DCF (Growth 10y) 18.02 - 27.00 21.50 -25.5%
DCF (EBITDA 5y) 25.74 - 31.68 30.23 4.8%
DCF (EBITDA 10y) 29.28 - 37.95 35.01 21.3%
Fair Value 13.98 - 13.98 13.98 -51.54%
P/E 22.19 - 34.22 31.40 8.8%
EV/EBITDA 24.11 - 29.46 28.40 -1.6%
EPV 12.92 - 16.72 14.82 -48.6%
DDM - Stable 12.12 - 24.73 18.43 -36.1%
DDM - Multi 15.99 - 25.48 19.66 -31.9%

TR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,063.35
Beta 0.19
Outstanding shares (mil) 71.52
Enterprise Value (mil) 2,007.02
Market risk premium 4.60%
Cost of Equity 6.71%
Cost of Debt 4.31%
WACC 6.70%