TALK
Talkspace Inc
Price:  
2.63 
USD
Volume:  
1,652,623
United States | Health Care and Social Assistance

TALK Intrinsic Value

80.7 %
Upside

What is the intrinsic value of TALK?

As of 2025-07-03, the Intrinsic Value of Talkspace Inc (TALK) is 4.75 USD. This TALK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.63 USD, the upside of Talkspace Inc is 80.7%.

The range of the Intrinsic Value is 3.14 - 11.28 USD.

Is TALK undervalued or overvalued?

Based on its market price of 2.63 USD and our intrinsic valuation, Talkspace Inc (TALK) is undervalued by 80.7%.

2.63 USD
Stock Price
4.75 USD
Intrinsic Value
Intrinsic Value Details

TALK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 3.14 - 11.28 4.75 80.7%
DCF (Growth Exit 10Y) 6.33 - 23.12 9.67 267.8%
DCF (EBITDA Exit 5Y) 1.18 - 1.71 1.39 -47.0%
DCF (EBITDA Exit 10Y) 2.52 - 3.63 2.97 12.8%
Peter Lynch Fair Value 0.09 - 0.09 0.09 -96.67%
P/E Multiples 0.54 - 0.87 0.73 -72.3%
EV/EBITDA Multiples 0.3 - 0.52 0.39 -85.1%
Dividend Discount Model - Stable 0.19 - 0.76 0.48 -81.9%
Dividend Discount Model - Multi Stages 2.17 - 6.74 3.29 25.1%

TALK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)440
Beta1.41
Outstanding shares (mil)167
Enterprise Value (mil)380
Market risk premium5.1%
Cost of Equity8.25%
Cost of Debt5%
WACC6.6%