As of 2024-12-13, the Intrinsic Value of Tetra Technologies Inc (TTI) is
7.55 USD. This TTI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3.75 USD, the upside of Tetra Technologies Inc is
101.30%.
The range of the Intrinsic Value is 5.22 - 13.07 USD
TTI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.22 - 13.07 |
7.55 |
101.3% |
| DCF (Growth 10y) |
6.74 - 15.64 |
9.40 |
150.8% |
| DCF (EBITDA 5y) |
3.59 - 4.80 |
4.10 |
9.4% |
| DCF (EBITDA 10y) |
4.99 - 6.79 |
5.76 |
53.7% |
| Fair Value |
0.32 - 0.32 |
0.32 |
-91.56% |
| P/E |
0.11 - 2.02 |
0.97 |
-74.0% |
| EV/EBITDA |
1.35 - 4.20 |
2.45 |
-34.7% |
| EPV |
1.30 - 2.11 |
1.70 |
-54.6% |
| DDM - Stable |
0.09 - 0.29 |
0.19 |
-94.9% |
| DDM - Multi |
3.71 - 8.91 |
5.26 |
40.3% |
TTI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
494.29 |
| Beta |
0.85 |
| Outstanding shares (mil) |
131.81 |
| Enterprise Value (mil) |
625.64 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.19% |
| Cost of Debt |
8.39% |
| WACC |
9.46% |