investorscraft@gmail.com

Intrinsic value of Tupperware Brands Corporation (TUP)

Previous Close$11.33
Intrinsic Value
Upside potential
Previous Close
$11.33

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh10.34 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Tupperware Brands Corporation manufactures and sells products across a range of brands and categories in Europe, Africa, the Middle East, the Asia Pacific, North America, and South America. The company offers design-centric preparation, storage, and serving solutions for the kitchen and home, as well as a line of cookware, knives, microwave products, microfiber textiles, water-filtration related items, and an array of products for on-the-go consumers under the Tupperware brand name. It also manufactures and distributes skin and hair care products, cosmetics, bath and body care, toiletries, fragrances, jewelry, and nutritional products under the Avroy Shlain, Fuller, NaturCare, Nutrimetics, and Nuvo brands. The company sells its products directly to distributors, directors, managers, and dealers. The company was formerly known as Tupperware Corporation and changed its name to Tupperware Brands Corporation in December 2005. Tupperware Brands Corporation was founded in 1946 and is headquartered in Orlando, Florida.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %2.8NaN
Revenue, $1602NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1352NaN
Operating income, $m251NaN
EBITDA, $m290NaN
Interest expense (income), $mNaN
Earnings before tax, $m61NaN
Tax expense, $m43NaN
Net income, $m18NaN

BALANCE SHEET

Cash and short-term investments, $m267NaN
Total assets, $m1255NaN
Adjusted assets (=assets-cash), $m988NaN
Average production assets, $m318NaN
Working capital, $m92NaN
Total debt, $m787NaN
Total liabilities, $m1462NaN
Total equity, $m-207NaN
Debt-to-equity ratio-3.802NaN
Adjusted equity ratio-0.450NaN

CASH FLOW

Net income, $m18NaN
Depreciation, amort., depletion, $m40NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m111NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m18NaN
Free cash flow, $m93NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m92
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount