Valuation Turning Point Brands, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-17 pm EST			5-day change	1st Jan Change
57.58 ^USD	+1.98%		+4.52%	-4.19%

Dec. 13	Turning Point Shares After $100 Million Share Offering Announced	MT
Nov. 14	Oppenheimer Initiates Turning Point Brands at Outperform With $65 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	562.3	854	713	379.9	463.4	1,020	1,020	-
Change	-	51.86%	-16.5%	-46.72%	21.96%	120.23%	0%	-
Enterprise Value (EV)	751.3	1,102	713	379.9	463.4	1,020	1,020	1,020
Change	-	46.7%	-35.31%	-46.72%	21.96%	120.23%	0%	0%
P/E ratio	41.4x	26.7x	15x	33.8x	13.1x	21.8x	18.1x	17.2x
PBR	-	6.72x	-	-	-	-	-	-
PEG	-	0x	0.3x	-0.5x	0x	0.7x	0.9x	3.13x
Capitalization / Revenue	1.55x	2.11x	1.6x	0.92x	1.14x	2.47x	2.41x	2.29x
EV / Revenue	0x	0x	0x	0x	0x	2.47x	2.41x	2.29x
EV / EBITDA	0x	0x	0x	0x	0x	10x	9.64x	9.07x
EV / EBIT	0x	0x	0x	0x	0x	12.4x	11.3x	10.3x
EV / FCF	0x	0x	0x	0x	0x	16.1x	15.7x	14.7x
FCF Yield	5.86%	4.4%	8.7%	5.95%	13.2%	6.2%	6.38%	6.8%
Dividend per Share ²	0.18	0.2	0.22	-	0.26	0.28	0.3	0.32
Rate of return	0.63%	0.45%	0.58%	-	0.99%	0.49%	0.52%	0.56%
EPS ²	0.69	1.67	2.52	0.64	2.01	2.638	3.18	3.355
Distribution rate	26.1%	12%	8.73%	-	12.9%	10.6%	9.43%	9.54%
Net sales ¹	362	405.1	445.5	415	405.4	413.5	422.8	446.1
EBITDA ¹	67.34	90.24	108.1	97.6	95.3	102	105.8	112.5
EBIT ¹	50.95	82.46	94.28	75.51	82.58	82.41	90.35	98.64
Net income ¹	13.77	33.04	52.06	11.64	38.46	50.15	58.92	64.26
Net Debt	188.9	248.2	-	-	-	-	-	-
Reference price ²	28.60	44.56	37.78	21.63	26.32	57.58	57.58	57.58
Nbr of stocks (in thousands)	19,662	19,164	18,873	17,564	17,605	17,722	17,722	-
Announcement Date	2/26/20	2/10/21	2/22/22	2/24/23	2/28/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
TURNING POINT BRANDS, INC.	21.83x	-	-	+0.49%	1.02B
PHILIP MORRIS INTERNATIONAL, INC.	19.05x	6.17x	14.51x	+4.35%	189B
BRITISH AMERICAN TOBACCO P.L.C.	9.45x	3.75x	7.57x	+8.04%	79.53B
IMPERIAL BRANDS PLC	9.54x	3.05x	6.94x	+6.30%	26.18B
SMOORE INTERNATIONAL HOLDINGS LIMITED	46.55x	4.53x	27.53x	+1.42%	9.86B
GODFREY PHILLIPS INDIA LIMITED	19.39x	-	-	-	2.63B
Average	20.97x	4.38x	14.14x	+4.12%	51.38B
Weighted average by Cap.	16.66x	5.22x	12.47x	+5.37%