As of 2024-12-12, the Intrinsic Value of Tronox Holdings PLC (TROX) is
18.25 USD. This TROX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.98 USD, the upside of Tronox Holdings PLC is
66.20%.
The range of the Intrinsic Value is 5.34 - 75.48 USD
18.25 USD
Intrinsic Value
TROX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.34 - 75.48 |
18.25 |
66.2% |
| DCF (Growth 10y) |
8.01 - 80.06 |
21.44 |
95.2% |
| DCF (EBITDA 5y) |
9.62 - 20.36 |
13.65 |
24.3% |
| DCF (EBITDA 10y) |
11.80 - 28.33 |
18.15 |
65.3% |
| Fair Value |
-2.34 - -2.34 |
-2.34 |
-121.34% |
| P/E |
(5.58) - 6.29 |
(0.48) |
-104.4% |
| EV/EBITDA |
2.01 - 8.09 |
4.01 |
-63.5% |
| EPV |
6.05 - 24.02 |
15.03 |
36.9% |
| DDM - Stable |
(2.96) - (7.58) |
(5.27) |
-148.0% |
| DDM - Multi |
8.07 - 16.39 |
10.85 |
-1.2% |
TROX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,733.96 |
| Beta |
1.79 |
| Outstanding shares (mil) |
157.92 |
| Enterprise Value (mil) |
4,384.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.31% |
| Cost of Debt |
8.62% |
| WACC |
8.28% |