As of 2024-12-15, the Intrinsic Value of Tactile Systems Technology Inc (TCMD) is
23.46 USD. This TCMD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.91 USD, the upside of Tactile Systems Technology Inc is
31.00%.
The range of the Intrinsic Value is 17.80 - 36.37 USD
23.46 USD
Intrinsic Value
TCMD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.80 - 36.37 |
23.46 |
31.0% |
| DCF (Growth 10y) |
26.19 - 53.98 |
34.71 |
93.8% |
| DCF (EBITDA 5y) |
35.60 - 43.45 |
39.17 |
118.6% |
| DCF (EBITDA 10y) |
44.78 - 60.27 |
51.68 |
188.5% |
| Fair Value |
3.22 - 3.22 |
3.22 |
-82.04% |
| P/E |
22.08 - 26.59 |
24.26 |
35.4% |
| EV/EBITDA |
24.13 - 29.64 |
25.60 |
42.9% |
| EPV |
4.82 - 5.88 |
5.35 |
-70.1% |
| DDM - Stable |
4.98 - 14.51 |
9.74 |
-45.6% |
| DDM - Multi |
13.76 - 31.69 |
19.25 |
7.5% |
TCMD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
429.96 |
| Beta |
0.55 |
| Outstanding shares (mil) |
24.00 |
| Enterprise Value (mil) |
374.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.52% |
| Cost of Debt |
4.93% |
| WACC |
8.21% |