As of 2025-04-23, the Intrinsic Value of Tenable Holdings Inc (TENB) is 1.72 USD. This TENB valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 30.45 USD, the upside of Tenable Holdings Inc is -94.40%.
The range of the Intrinsic Value is 0.98 - 3.37 USD
Based on its market price of 30.45 USD and our intrinsic valuation, Tenable Holdings Inc (TENB) is overvalued by 94.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.29) - (1.35) | (1.64) | -105.4% |
| DCF (Growth 10y) | 0.98 - 3.37 | 1.72 | -94.4% |
| DCF (EBITDA 5y) | 6.28 - 11.23 | 6.84 | -77.5% |
| DCF (EBITDA 10y) | 9.14 - 17.88 | 10.56 | -65.3% |
| Fair Value | -1.51 - -1.51 | -1.51 | -104.96% |
| P/E | (8.64) - (9.54) | (8.71) | -128.6% |
| EV/EBITDA | 3.05 - 9.96 | 5.07 | -83.4% |
| EPV | (1.71) - (2.15) | (1.93) | -106.3% |
| DDM - Stable | (2.32) - (6.47) | (4.40) | -114.4% |
| DDM - Multi | 1.42 - 3.17 | 1.97 | -93.5% |
| Market Cap (mil) | 3,659.79 |
| Beta | 0.94 |
| Outstanding shares (mil) | 120.19 |
| Enterprise Value (mil) | 3,690.42 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.65% |
| Cost of Debt | 5.00% |
| WACC | 10.10% |