TISI
Team Inc
Price:  
7.38 
USD
Volume:  
5,753.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TISI Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Team Inc (TISI) is 86.29 USD. This TISI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.38 USD, the upside of Team Inc is %.

The range of the Intrinsic Value is 43.62 - 186.93 USD

7.38 USD
Stock Price
86.29 USD
Intrinsic Value
Intrinsic Value Details

TISI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.62 - 186.93 86.29 1069.3%
DCF (Growth 10y) 84.37 - 259.93 136.92 1755.3%
DCF (EBITDA 5y) 26.26 - 45.42 31.33 324.6%
DCF (EBITDA 10y) 58.20 - 85.91 67.05 808.6%
Fair Value -85.66 - -85.66 -85.66 -1,260.71%
P/E (214.49) - (306.67) (258.27) -3599.6%
EV/EBITDA (27.64) - (10.68) (18.67) -353.0%
EPV (42.63) - (39.00) (40.82) -653.1%
DDM - Stable (81.29) - (482.43) (281.86) -3919.2%
DDM - Multi (19.69) - (105.63) (34.66) -569.7%

TISI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32.62
Beta 0.08
Outstanding shares (mil) 4.42
Enterprise Value (mil) 308.62
Market risk premium 4.60%
Cost of Equity 12.47%
Cost of Debt 7.27%
WACC 7.53%