Fair value (multi-method)
Four independent methods triangulate what TNC is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$27.29
Method range
$2.78 – $140.00
median $56.15
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $27.29 | -67.52% |
| Exit multiple | $85.02 | +1.20% |
| Analyst target | $140.00 | +66.65% |
| Graham number | $2.78 | -96.69% |
- Forward DCF$27.29
- Exit multiple$85.02
- Analyst target$140.00
- Graham number$2.78
Stock price
$84.01
EPS (TTM)
$1.64
5Y EPS CAGR
5.5%
Fair value @ hist. growth
$27.29
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
20.8%
per year over your projection horizon
Margin of safety -207.9% vs hist-growth DCF
Historical 5Y CAGR
5.5%
Your model implies
20.8%
Analyst consensus for next year implies 212% — beyond the model's annualised scale. Consensus reflects a one-step EPS estimate vs TTM, not a multi-year CAGR.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.1% | 17.5% | 16.7% | 15.9% | 15.0% | 13.9% |
| 9.1% | 19.8% | 19.2% | 18.5% | 17.7% | 16.8% |
| 10.1% | 22.0% | 21.5% | 20.8% | 20.2% | 19.4% |
| 11.1% | 24.1% | 23.6% | 23.1% | 22.5% | 21.8% |
| 12.1% | 26.1% | 25.7% | 25.2% | 24.6% | 24.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$238M
Total debt − cash
Beta
1.12
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Tennant (TNC) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation