Titan International, Inc.

Titan International, Inc.

TWIยทNYSE

$7.68

-0.39%
IndustrialsAgricultural - Machinery

Titan International, Inc., together with its subsidiaries, manufactures and sells wheels, tires, and undercarriage systems and components for off-highway vehicles in North America, Europe, Latin America, the Commonwealth of Independent States region, the Middle East, Africa, Russia, and internationally. The company operates in Agricultural, Earthmoving/Construction, and Consumer segments. It offers rims, wheels, tires, and undercarriage systems and components for various agricultural equipment, including tractors, combines, skidders, plows, planters, and irrigation equipment. The company also offers rims, wheels, tires, and undercarriage systems and components for off-the-road earthmoving, mining, military, construction, and forestry equipment, including skid steers, aerial lifts, cranes, graders and levelers, scrapers, self-propelled shovel loaders, articulated dump trucks, load transporters, haul trucks, backhoe loaders, crawler tractors, lattice cranes, shovels, and hydraulic excavators. In addition, it provides bias and light truck tires; and products for ATVs, turf, and golf cart applications, as well as specialty and train brakes. It sells its products directly to original equipment manufacturers, as well as to the aftermarket through independent distributors, equipment dealers, and own distribution centers. Titan International, Inc. was founded in 1890 and is headquartered in Quincy, Illinois.

At a Glance

Live Snapshot
Market Cap$494.38M
EPS-1.0000
P/E Ratio-7.68
Earnings Date07/30/2026
Titan International, Inc.

Titan International, Inc. Fair Value Envelope

TWI ยท NYSE

Our analysis suggests that TWI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.68, this represents a potential HIDDEN relative to our calculated worth for Titan International, Inc..

Intrinsic Value
Current Price: $7.68

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$16.6M
+ Cash & Equivalents$202.9M
Firm Value$219.5M
- Debt$710.8M
Equity Value-$491.3M
/ Shares Outstanding63,941,778B
DCF Value-$8
OVERVALUED BY 200%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$15.0M
$7.5M
$3.8M
$1.9M
$938.4K
$469.2K
$234.6K
$117.3K
$58.7K
$29.3K
Maintenance CapEx
-$5.5M
-$2.7M
-$1.4M
-$682.8K
-$341.4K
-$170.7K
-$85.3K
-$42.7K
-$21.3K
-$10.7K
Owner Earnings
$9.6M
$4.8M
$2.4M
$1.2M
$597.0K
$298.5K
$149.3K
$74.6K
$37.3K
$18.7K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$8.8M
$4.1M
$1.9M
$877.7K
$406.3K
$188.1K
$87.1K
$40.3K
$18.7K
$8.6K
Terminal Value represents 0.9% of Enterprise Value