As of 2024-12-13, the Intrinsic Value of Hostess Brands Inc (TWNK) is
34.36 USD. This TWNK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.30 USD, the upside of Hostess Brands Inc is
3.20%.
The range of the Intrinsic Value is 22.65 - 64.55 USD
34.36 USD
Intrinsic Value
TWNK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.65 - 64.55 |
34.36 |
3.2% |
| DCF (Growth 10y) |
30.00 - 77.91 |
43.46 |
30.5% |
| DCF (EBITDA 5y) |
20.04 - 34.86 |
25.11 |
-24.6% |
| DCF (EBITDA 10y) |
27.25 - 45.67 |
33.71 |
1.2% |
| Fair Value |
13.55 - 13.55 |
13.55 |
-59.31% |
| P/E |
19.49 - 33.80 |
27.41 |
-17.7% |
| EV/EBITDA |
13.49 - 25.68 |
16.87 |
-49.3% |
| EPV |
9.13 - 14.34 |
11.74 |
-64.8% |
| DDM - Stable |
13.04 - 40.05 |
26.54 |
-20.3% |
| DDM - Multi |
17.89 - 42.80 |
25.24 |
-24.2% |
TWNK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,424.24 |
| Beta |
0.17 |
| Outstanding shares (mil) |
132.86 |
| Enterprise Value (mil) |
5,319.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.87% |
| Cost of Debt |
4.54% |
| WACC |
6.26% |