The Discounted Cash Flow (DCF) valuation of Tellurian Inc (TELL) is (1.17) USD. With the latest stock price at 1.00 USD, the upside of Tellurian Inc based on DCF is -217.4%.
Based on the latest price of 1.00 USD and our DCF valuation, Tellurian Inc (TELL) is a sell. selling TELL stocks now will result in a potential gain of 217.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.4% | 9.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.16) - (0.82) | (1.17) |
| Upside | -316.7% - -182.5% | -217.4% |