As of 2024-12-13, the Intrinsic Value of Instil Bio Inc (TIL) is
-57.55 USD. This TIL valuation is based on the model Peter Lynch Fair Value.
With the current market price of 21.43 USD, the upside of Instil Bio Inc is
-368.57%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-57.55 USD
Intrinsic Value
TIL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-57.55 - -57.55 |
-57.55 |
-368.57% |
| P/E |
(221.93) - (225.61) |
(213.52) |
-1096.4% |
| DDM - Stable |
(109.52) - (398.32) |
(253.92) |
-1284.9% |
| DDM - Multi |
(216.48) - (615.90) |
(320.78) |
-1596.9% |
TIL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
139.94 |
| Beta |
12.70 |
| Outstanding shares (mil) |
6.53 |
| Enterprise Value (mil) |
215.45 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.98% |
| Cost of Debt |
5.00% |
| WACC |
7.74% |