tonies Valuation
Is TNIE.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
3/6Valuation Score 3/6
Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of TNIE.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: TNIE.F ($7.21) is trading below our estimate of fair value ($15.15)
Significantly Below Fair Value: TNIE.F is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for TNIE.F?
Key metric: As TNIE.F is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.
| What is TNIE.F's PS Ratio? | |
|---|---|
| PS Ratio | 2x |
| Sales | €394.60m |
| Market Cap | €784.42m |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 2x |
| Enterprise Value/EBITDA | 158.3x |
| PEG Ratio | n/a |
Price to Sales Ratio vs Peers
How does TNIE.F's PS Ratio compare to its peers?
| Company | Forward PS | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 1.3x | ||
MBUU Malibu Boats | 1.2x | 9.1% | US$850.7m |
SWIM Latham Group | 1.6x | 4.5% | US$796.7m |
RGR Sturm Ruger | 1.2x | 4.8% | US$637.5m |
SWBI Smith & Wesson Brands | 1.2x | 9.4% | US$599.7m |
TNIE.F tonies | 2x | 20.0% | US$784.4m |
Price-To-Sales vs Peers: TNIE.F is expensive based on its Price-To-Sales Ratio (2x) compared to the peer average (1.3x).
Price to Sales Ratio vs Industry
How does TNIE.F's PS Ratio compare vs other companies in the US Leisure Industry?
| 1 Company | Price / Sales | Estimated Growth | Market Cap |
|---|---|---|---|
BFXX.Q BowFlex | 0.00003x | n/a | US$3.64k |
| 1 Company | Estimated Growth | Market Cap |
|---|
Price-To-Sales vs Industry: TNIE.F is expensive based on its Price-To-Sales Ratio (2x) compared to the US Leisure industry average (1.1x).
Price to Sales Ratio vs Fair Ratio
What is TNIE.F's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PS Ratio | 2x |
| Fair PS Ratio | n/a |
Price-To-Sales vs Fair Ratio: Insufficient data to calculate TNIE.F's Price-To-Sales Fair Ratio for valuation analysis.
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | US$7.21 | US$10.64 +47.5% | 13.0% | US$12.62 | US$9.04 | n/a | 5 |
| Nov ’25 | US$8.40 | US$11.31 +34.7% | 13.0% | US$13.41 | US$9.61 | n/a | 5 |
| Oct ’25 | n/a | US$11.31 0% | 13.0% | US$13.41 | US$9.61 | n/a | 5 |
| Sep ’25 | US$7.02 | US$11.66 +66.1% | 11.4% | US$13.33 | US$9.66 | n/a | 4 |
| Aug ’25 | n/a | US$11.43 0% | 11.4% | US$13.06 | US$9.47 | n/a | 4 |
| Jul ’25 | n/a | US$11.43 0% | 11.4% | US$13.06 | US$9.47 | n/a | 4 |
| Jun ’25 | n/a | US$11.43 0% | 11.4% | US$13.06 | US$9.47 | n/a | 4 |
| May ’25 | US$5.60 | US$11.18 +99.6% | 11.4% | US$12.77 | US$9.26 | n/a | 4 |
| Apr ’25 | n/a | US$10.98 0% | 20.8% | US$14.20 | US$8.41 | n/a | 4 |
| Mar ’25 | US$5.42 | US$10.56 +94.8% | 20.6% | US$14.01 | US$8.30 | n/a | 4 |
| Feb ’25 | US$4.15 | US$10.51 +153.2% | 20.6% | US$13.94 | US$8.26 | n/a | 4 |
| Jan ’25 | US$5.26 | US$10.51 +99.8% | 20.6% | US$13.94 | US$8.26 | n/a | 4 |
| Dec ’24 | US$5.50 | US$10.51 +91.0% | 20.6% | US$13.94 | US$8.26 | n/a | 4 |
| Nov ’24 | n/a | US$10.65 0% | 20.6% | US$14.12 | US$8.37 | US$8.40 | 4 |
| Oct ’24 | n/a | US$10.65 0% | 20.6% | US$14.12 | US$8.37 | n/a | 4 |
| Sep ’24 | n/a | US$10.65 0% | 20.6% | US$14.12 | US$8.37 | US$7.02 | 4 |
| Aug ’24 | n/a | US$10.58 0% | 22.0% | US$14.18 | US$7.96 | n/a | 4 |
| Jul ’24 | n/a | US$9.42 0% | 29.6% | US$13.90 | US$5.61 | n/a | 5 |
| Jun ’24 | n/a | US$9.45 0% | 29.5% | US$14.11 | US$5.70 | n/a | 5 |
| May ’24 | n/a | US$9.58 0% | 29.5% | US$14.30 | US$5.77 | US$5.60 | 5 |
| Apr ’24 | n/a | US$9.24 0% | 29.6% | US$13.95 | US$5.63 | n/a | 5 |
| Mar ’24 | n/a | US$9.08 0% | 30.3% | US$14.03 | US$5.67 | US$5.42 | 5 |
| Feb ’24 | n/a | US$8.47 0% | 32.0% | US$13.44 | US$5.43 | US$4.15 | 5 |
| Jan ’24 | n/a | US$8.47 0% | 32.0% | US$13.44 | US$5.43 | US$5.26 | 5 |
| Dec ’23 | US$6.10 | US$8.47 +38.8% | 32.0% | US$13.44 | US$5.43 | US$5.50 | 5 |
| Nov ’23 | n/a | US$8.21 0% | 31.6% | US$12.95 | US$5.23 | n/a | 5 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.