Turning Point Brands, Inc. logo TPB - Turning Point Brands, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 12
HOLD 1
SELL 0
STRONG
SELL
0
| PRICE TARGET: $118.67 DETAILS
HIGH: $125.00
LOW: $115.00
MEDIAN: $116.00
CONSENSUS: $118.67
UPSIDE: 38.31%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 55.2% above fair value
Current Price $85.80
Bear Case $45.52 46.9% downside ($45.52 - $85.80) / $85.80 = -46.9% $3.11 × 15x P/E
Fair Value $55.27 35.6% downside ($55.27 - $85.80) / $85.80 = -35.6% $3.11 × 18x P/E
Bull Case $65.02 24.2% downside ($65.02 - $85.80) / $85.80 = -24.2% $3.11 × 21x P/E

Adjust Assumptions

17.8x
3.11$

Key Value Driver

Normalized P/E multiple (18x base case)

Implied Market Multiple 27.6x

Plain-Language Summary

Applying a 18x P/E to adjusted EPS of $3.11, the base-case value is $55.27 per share. DDM cross-check: $17.00.

Analyst Consensus (External Reference)

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

Average Target (13 analysts) $118.67
Analyst Range $115.00 – $125.00
Divergence from AlphaVal 53%

Warnings

Dividend-based valuation: $17.00 (below our primary estimate by 69%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $118.67 (from 13 analysts). Our estimate is 53% 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