Tennant Company logo TNC - Tennant Company

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 6
HOLD 2
SELL 0
STRONG
SELL
0
| PRICE TARGET: $140.00 DETAILS
HIGH: $140.00
LOW: $140.00
MEDIAN: $140.00
CONSENSUS: $140.00
UPSIDE: 102.25%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 30.0% above fair value
Current Price $69.22
Bear Case $42.60 38.5% downside ($42.60 - $69.22) / $69.22 = -38.5% $3.55 × 12x P/E
Fair Value $53.25 23.1% downside ($53.25 - $69.22) / $69.22 = -23.1% $3.55 × 15x P/E
Bull Case $63.90 7.7% downside ($63.90 - $69.22) / $69.22 = -7.7% $3.55 × 18x P/E

Adjust Assumptions

15.0x
3.55$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 19.5x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $3.55, the base-case value is $53.25 per share. DDM cross-check: $35.92.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (8 analysts) $140.00
Analyst Range $140.00 – $140.00
Divergence from AlphaVal 62%

Warnings

The company's reported profits differ from official accounting profits by 50%. Check what costs are being left out of the adjusted number.
Dividend-based valuation: $35.92 (below our primary estimate by 33%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $140.00 (from 8 analysts). Our estimate is 62% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples