Thermon Group Holdings, Inc.

NYSE
THR
Stock
Yield per half year: -0.3312%
Dividend yield: 0%
Sector: Industrials
Current price
27.08 $
Average price
27.25 $ +0.6281%

Price based on EPS
23.31 $ -13.93%
Price according to DCF model (FCF)
31.19 $ +15.19%
5/10
36.0036.0033.0033.0030.0030.0027.0027.0024.0024.0021.0021.00Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 23.31 $
Current price = 27.08 $ (difference = -13.93%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 105.62 $
Current price = 27.08 $ (difference = +290.03%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 31.19 $
Current price = 27.08 $ (difference = +15.19%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription