As of 2024-12-15, the Intrinsic Value of Tootsie Roll Industries Inc (TR) is
17.99 USD. This TR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.78 USD, the upside of Tootsie Roll Industries Inc is
-43.40%.
The range of the Intrinsic Value is 15.01 - 22.80 USD
17.99 USD
Intrinsic Value
TR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.01 - 22.80 |
17.99 |
-43.4% |
| DCF (Growth 10y) |
19.88 - 30.14 |
23.81 |
-25.1% |
| DCF (EBITDA 5y) |
22.47 - 33.33 |
27.40 |
-13.8% |
| DCF (EBITDA 10y) |
26.74 - 40.39 |
32.80 |
3.2% |
| Fair Value |
13.90 - 13.90 |
13.90 |
-56.25% |
| P/E |
31.53 - 42.26 |
34.45 |
8.4% |
| EV/EBITDA |
17.26 - 29.34 |
23.30 |
-26.7% |
| EPV |
14.35 - 18.46 |
16.40 |
-48.4% |
| DDM - Stable |
13.08 - 27.15 |
20.12 |
-36.7% |
| DDM - Multi |
17.68 - 28.44 |
21.80 |
-31.4% |
TR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,270.68 |
| Beta |
-0.03 |
| Outstanding shares (mil) |
71.45 |
| Enterprise Value (mil) |
2,187.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.18% |
| Cost of Debt |
4.25% |
| WACC |
6.17% |