Tootsie Roll Industries, Inc. logo TR - Tootsie Roll Industries, Inc.

Price: -- --
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 51.9% above fair value
Current Price $37.55
Bear Case $20.36 45.8% downside ($20.36 - $37.55) / $37.55 = -45.8% $1.37 × 15x P/E
Fair Value $24.72 34.1% downside ($24.72 - $37.55) / $37.55 = -34.1% $1.37 × 18x P/E
Bull Case $29.09 22.5% downside ($29.09 - $37.55) / $37.55 = -22.5% $1.37 × 21x P/E

Adjust Assumptions

18.0x
1.37$

Key Value Driver

Normalized P/E multiple (18x base case)

Implied Market Multiple 27.4x

Plain-Language Summary

Applying a 18x P/E to adjusted EPS of $1.37, the base-case value is $24.72 per share.

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