As of 2025-07-14, the Intrinsic Value of Titan International Inc (TWI) is 24.20 USD. This TWI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.22 USD, the upside of Titan International Inc is 136.80%.
The range of the Intrinsic Value is 13.05 - 68.44 USD
Based on its market price of 10.22 USD and our intrinsic valuation, Titan International Inc (TWI) is undervalued by 136.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.05 - 68.44 | 24.20 | 136.8% |
| DCF (Growth 10y) | 15.74 - 73.45 | 27.57 | 169.8% |
| DCF (EBITDA 5y) | 22.28 - 34.15 | 28.36 | 177.5% |
| DCF (EBITDA 10y) | 22.07 - 41.49 | 30.80 | 201.3% |
| Fair Value | -6.05 - -6.05 | -6.05 | -159.18% |
| P/E | (5.23) - 12.83 | 2.89 | -71.7% |
| EV/EBITDA | 7.97 - 16.04 | 12.14 | 18.8% |
| EPV | 6.98 - 18.76 | 12.87 | 25.9% |
| DDM - Stable | (2.10) - (6.04) | (4.07) | -139.8% |
| DDM - Multi | 17.65 - 40.02 | 24.57 | 140.4% |
| Market Cap (mil) | 651.01 |
| Beta | 1.84 |
| Outstanding shares (mil) | 63.70 |
| Enterprise Value (mil) | 1,064.57 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.33% |
| Cost of Debt | 14.08% |
| WACC | 10.54% |