As of 2025-12-27, the Intrinsic Value of TTM Technologies Inc (TTMI) is 61.14 USD. This TTMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.72 USD, the upside of TTM Technologies Inc is -14.80%.
The range of the Intrinsic Value is 44.64 - 96.36 USD
Based on its market price of 71.72 USD and our intrinsic valuation, TTM Technologies Inc (TTMI) is overvalued by 14.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.64 - 96.36 | 61.14 | -14.8% |
| DCF (Growth 10y) | 68.57 - 141.08 | 91.86 | 28.1% |
| DCF (EBITDA 5y) | 69.13 - 91.25 | 78.65 | 9.7% |
| DCF (EBITDA 10y) | 92.15 - 128.72 | 107.85 | 50.4% |
| Fair Value | 31.92 - 31.92 | 31.92 | -55.49% |
| P/E | 25.39 - 42.82 | 30.29 | -57.8% |
| EV/EBITDA | 32.71 - 49.75 | 40.40 | -43.7% |
| EPV | 9.10 - 12.72 | 10.91 | -84.8% |
| DDM - Stable | 9.70 - 25.45 | 17.57 | -75.5% |
| DDM - Multi | 35.21 - 72.28 | 47.41 | -33.9% |
| Market Cap (mil) | 7,410.83 |
| Beta | 2.13 |
| Outstanding shares (mil) | 103.33 |
| Enterprise Value (mil) | 7,852.27 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.87% |
| Cost of Debt | 5.03% |
| WACC | 10.06% |