As of 2024-12-12, the Intrinsic Value of Tupperware Brands Corp (TUP) is
989.67 USD. This TUP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.51 USD, the upside of Tupperware Brands Corp is
193,990.90%.
The range of the Intrinsic Value is (960.04) - 38,207.81 USD
989.67 USD
Intrinsic Value
TUP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(960.04) - 38,207.81 |
989.67 |
193990.9% |
| DCF (Growth 10y) |
(691.36) - 40,127.25 |
1,355.06 |
265649.8% |
| DCF (EBITDA 5y) |
(601.47) - 720.30 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(458.34) - 1,301.25 |
270.92 |
53031.9% |
| Fair Value |
-9,573.35 - -9,573.35 |
-9,573.35 |
-1,877,595.50% |
| P/E |
(31,975.05) - (35,651.22) |
(34,894.92) |
-6843583.5% |
| EV/EBITDA |
(1,353.58) - 226.10 |
(660.86) |
-129704.8% |
| EPV |
6,891.21 - 17,614.33 |
12,252.79 |
2402878.6% |
| DDM - Stable |
(159.97) - (1,115,634.03) |
(557,896.56) |
-109413036.2% |
| DDM - Multi |
(0.10) - (1,343.69) |
(0.20) |
-139.0% |
TUP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.10 |
| Beta |
2.70 |
| Outstanding shares (mil) |
0.20 |
| Enterprise Value (mil) |
654.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
421.00% |
| Cost of Debt |
6.79% |
| WACC |
5.03% |