As of 2024-12-14, the Intrinsic Value of Titan International Inc (TWI) is
21.55 USD. This TWI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.17 USD, the upside of Titan International Inc is
163.80%.
The range of the Intrinsic Value is 16.93 - 29.06 USD
21.55 USD
Intrinsic Value
TWI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.93 - 29.06 |
21.55 |
163.8% |
| DCF (Growth 10y) |
18.78 - 31.03 |
23.48 |
187.4% |
| DCF (EBITDA 5y) |
18.98 - 27.95 |
23.24 |
184.4% |
| DCF (EBITDA 10y) |
19.94 - 29.72 |
24.38 |
198.5% |
| Fair Value |
-0.75 - -0.75 |
-0.75 |
-109.17% |
| P/E |
(2.77) - 33.42 |
12.77 |
56.3% |
| EV/EBITDA |
10.17 - 24.39 |
16.20 |
98.3% |
| EPV |
16.23 - 24.66 |
20.44 |
150.2% |
| DDM - Stable |
(0.78) - (1.80) |
(1.29) |
-115.8% |
| DDM - Multi |
8.74 - 16.61 |
11.55 |
41.3% |
TWI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
515.85 |
| Beta |
0.85 |
| Outstanding shares (mil) |
63.14 |
| Enterprise Value (mil) |
809.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.95% |
| Cost of Debt |
7.03% |
| WACC |
8.83% |