As of 2024-12-12, the Intrinsic Value of TTM Technologies Inc (TTMI) is
14.29 USD. This TTMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.34 USD, the upside of TTM Technologies Inc is
-43.60%.
The range of the Intrinsic Value is 10.24 - 21.73 USD
14.29 USD
Intrinsic Value
TTMI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.24 - 21.73 |
14.29 |
-43.6% |
| DCF (Growth 10y) |
12.85 - 24.63 |
17.05 |
-32.7% |
| DCF (EBITDA 5y) |
22.20 - 35.83 |
29.29 |
15.6% |
| DCF (EBITDA 10y) |
21.72 - 36.20 |
28.81 |
13.7% |
| Fair Value |
16.79 - 16.79 |
16.79 |
-33.76% |
| P/E |
4.81 - 19.02 |
12.01 |
-52.6% |
| EV/EBITDA |
14.04 - 43.61 |
27.96 |
10.3% |
| EPV |
10.89 - 15.50 |
13.19 |
-47.9% |
| DDM - Stable |
3.83 - 8.38 |
6.11 |
-75.9% |
| DDM - Multi |
6.79 - 11.75 |
8.62 |
-66.0% |
TTMI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,583.92 |
| Beta |
2.07 |
| Outstanding shares (mil) |
101.97 |
| Enterprise Value (mil) |
3,042.89 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.74% |
| Cost of Debt |
5.37% |
| WACC |
9.63% |