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.
Based on its market price of 2.63 USD and our intrinsic valuation, Talkspace Inc (TALK) is undervalued by 80.7%.
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% |
Market Cap (mil) | 440 |
Beta | 1.41 |
Outstanding shares (mil) | 167 |
Enterprise Value (mil) | 380 |
Market risk premium | 5.1% |
Cost of Equity | 8.25% |
Cost of Debt | 5% |
WACC | 6.6% |