EN DE

Titon Holdings (TON) Fair Value & Analysis

Industrials · GB · Market cap 9.1M GBX

TH Titon Holdings TON · LSE
Price£0.8000
Fair Value£0.4200
Upside-47.5%
Quality70/100
Watch Titon Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -0.2% net margin
generates free cash flow
Mixed vs. peers (4/10)
Narrow moat 19/100
Evidence: High Range £0.3800 – £0.5300 Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 24 days ago

Fair value updated Jul 17, 2026, revised from £0.5200 to £0.4200 (−19.2%) since Jun 24, 2026. Share price +18.8% over the past month.

A solid business, but screening 48% overvalued on our models.

What matters now

  • A high-quality business (quality 70/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (£0.5300). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£1.10 £0.5221 Fair Value £0.4200 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range £0.5221 – £1.10 · fair‑value band £0.3800 – £0.5300 · the £0.8000 price screens above the £0.4200 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Titon Holdings (TON) currently trades at £0.8000, while our model-based Fair Value estimate is £0.4200, implying the stock looks roughly 47.5% overvalued today. The Quality Score stands at 70/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Titon Holdings generated revenue of £16.2M at a net margin of -0.2%. Revenue grew 5.6% year over year. It earns a return on equity of -1.7%. The balance sheet holds a net cash position of £3.1M. Fundamentals as of Jul 17, 2026

Our scenario range runs from £0.3800 (bear case) to £0.5300 (bull case); at £0.8000, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Industrials peers we cover trades at -33% fair-value upside, at -48%, TON screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income £0.6300 £0.5800 £0.4000 76
Growth DCF £0.9200 £1.05 £1.25 72
Gordon GGM £0.0300 £0.0400 £0.0400 70
All 24 models by family
DCF Models
FCF DCF £0.9100 £1.04 £1.28 38
Owner Earnings £0.9500 £1.09 £1.34 31
5Y Revenue Exit £0.6300 £0.6700 £0.7300 39
5Y EBITDA Exit £0.9900 £1.28 £1.67 41
5Y P/E Exit £0.7700 £0.9100 £1.09 38
10Y Revenue Exit £0.7500 £0.8000 £0.8500 36
10Y EBITDA Exit £0.9400 £1.15 £1.37 37
10Y P/E Exit £0.8300 £0.9400 £1.05 35
Earnings-Based
Graham-Dodd £0.1700 £0.2700 £0.3300 54
EPV £0.3600 £0.3700 £0.3800 59
Dividend Discount
Gordon GGM £0.0300 £0.0400 £0.0400 70
DDM Multi-Stage £0.0300 £0.0400 £0.0500 61
Multiples
P/E Multiple £0.3900 £0.5200 £0.6500 63
P/S Multiple £0.3200 £0.4200 £0.5300 58
P/B Multiple £0.3200 £0.4200 £0.5300 55
EV/EBIT £0.4200 £0.4500 £0.4800 53
EV/EBITDA £1.17 £1.46 £1.75 54
EV/Revenue £0.3900 £0.4200 £0.4500 43
Asset-Based
NCAV (Graham) £0.4900 £0.6600 £0.9900 50
Growth DCF
Growth DCF £0.9200 £1.05 £1.25 72
Rev-Margin DCF £0.6300 £0.6800 £0.7700 67
Economic Profit
Residual Income £0.6300 £0.5800 £0.4000 76
ROIC Compounder £0.3600 £0.3700 £0.3800 67
Growth Earnings
Growth-Adj P/E £0.2800 £0.4000 £0.5100 68

Widest divergence: DCF Models (£0.9400) versus Dividend Discount (£0.0400). Highest evidence: Residual Income (76).

Notify me when TON reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 16.2M GBX
Revenue growth (YoY) +5.6%
Net margin -0.2%
Return on equity -1.7%
Free cash flow 899K GBX FY2025
Operating margin -5.4%
More key figures
EPS (TTM) £-0.0200
EPS growth (YoY) +53.4%
Net cash 3.1M GBX FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 70 · Market factors (momentum, volatility) 61

Profitability 43
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 61
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 58
Distance to the 52-week high (market factor)
Net Issuance 77
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Titon Holdings Plc, together with its subsidiaries, designs, manufactures, and supplies mechanical ventilation systems, and window and door hardware products in the United Kingdom, North America, Europe, and internationally.

Full company description

Titon Holdings Plc, together with its subsidiaries, designs, manufactures, and supplies mechanical ventilation systems, and window and door hardware products in the United Kingdom, North America, Europe, and internationally. It offers a range of passive and powered ventilation products; and window and door hardware products, including handles, hinges, trickle vents, and locks. The company serves housebuilders, electrical contractors, window and door manufacturers, and construction companies. It sells its products through distributors under the Titon brand name. Titon Holdings Plc was founded in 1972 and is headquartered in Colchester, the United Kingdom.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Titon Holdings reported revenue of £15.8M in FY2025 versus £23.4M in FY2021, a compound −9.4%/yr. Reported net income was £280K in FY2025, compounding −27.8%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
£15.8M
Latest YoY
+2.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−10.6%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−5.2%
Avg. growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.9%
Revenue −9.4%/yr
FY21 £23.4M
FY22 £22.1M
FY23 £22.3M
FY24 £15.5M
FY25 £15.8M
Net income −27.8%/yr
FY21 £1.0M
FY22 −£436K
FY23 −£686K
FY24 −£3.7M
FY25 £280K

TON screens 48% overvalued. Compare with Trane Technologies plc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Titon Holdings Fair Value". https://www.fairvalue-calculator.com/stock/TON

Peer Group

Building Products & Equipment · 247 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 70 · Top 25%
Fair Value upside −48% · Below median
Return on assets -2% · Bottom 25%
Net margin (TTM) -0% · Below median
Operating margin (TTM) -5% · Bottom 25%
Revenue growth 6% · Above median

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/B 1.11× · Cheaper than median
P/S (TTM) 0.76× · Cheaper than median
P/FCF 13.7× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 3
FUTURE 28 · sector 9
PAST 0 · sector 23
HEALTH 0 · sector 94
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $469.98 $212.34 -55%
Johnson Controls International plc JCI $142.81 $45.65 -68%
Carrier Global Corporation CARR $68.61 $17.35 -75%
Compagnie de Saint-Gobain S.A SGO €76.62 €101.60 +33%
Geberit AG GEBN CHF 523.20 CHF 307.66 -41%
Lennox International Inc LII $543.93 $363.09 -33%
Kingspan Group KRX €87.30 €70.76 -19%
Masco Corporation MAS $78.04 $54.36 -30%
PT Impack Pratama Industri Tbk, IMPC 1,420 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 36.03 kr 25.37 -30%

Compare Titon Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Titon Holdings (TON) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of £0.4200 versus a price of £0.8000, about −48% (overvalued).
What is the fair value of TON?
Our model-based fair value for Titon Holdings is £0.4200 (as of Jul 17, 2026), built from audited fundamentals. The current price is £0.8000.
What is the quality score of TON?
Titon Holdings has a Quality Score of 70/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Titon Holdings (TON)?
Titon Holdings reported trailing-twelve-month revenue of about £16.2M (latest available figure, as of Jul 17, 2026).
What is the net profit margin of TON?
The net profit margin of Titon Holdings is about -0.2%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Titon Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.