As of 2024-07-27, the Intrinsic Value of Tetra Tech Inc (TTEK) is
275.54 USD. This TTEK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 210.55 USD, the upside of Tetra Tech Inc is
%.
The range of the Intrinsic Value is 197.39 - 458.02 USD
275.54 USD
Intrinsic Value
TTEK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
197.39 - 458.02 |
275.54 |
30.9% |
| DCF (Growth 10y) |
295.96 - 661.42 |
406.28 |
93.0% |
| DCF (EBITDA 5y) |
202.92 - 303.70 |
248.36 |
18.0% |
| DCF (EBITDA 10y) |
297.25 - 456.37 |
366.97 |
74.3% |
| Fair Value |
75.67 - 75.67 |
75.67 |
-64.06% |
| P/E |
147.26 - 229.20 |
192.41 |
-8.6% |
| EV/EBITDA |
78.49 - 176.79 |
131.51 |
-37.5% |
| EPV |
39.82 - 57.99 |
48.90 |
-76.8% |
| DDM - Stable |
42.71 - 123.47 |
83.09 |
-60.5% |
| DDM - Multi |
168.56 - 375.85 |
232.44 |
10.4% |
TTEK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,264.42 |
| Beta |
1.10 |
| Outstanding shares (mil) |
53.50 |
| Enterprise Value (mil) |
12,005.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.87% |
| Cost of Debt |
6.64% |
| WACC |
8.59% |