As of 2024-12-14, the Intrinsic Value of Team Inc (TISI) is
77.43 USD. This TISI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.62 USD, the upside of Team Inc is
429.60%.
The range of the Intrinsic Value is 39.48 - 161.32 USD
77.43 USD
Intrinsic Value
TISI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.48 - 161.32 |
77.43 |
429.6% |
| DCF (Growth 10y) |
78.85 - 224.66 |
124.49 |
751.5% |
| DCF (EBITDA 5y) |
25.96 - 53.36 |
39.38 |
169.4% |
| DCF (EBITDA 10y) |
55.41 - 89.26 |
71.67 |
390.2% |
| Fair Value |
-60.37 - -60.37 |
-60.37 |
-512.90% |
| P/E |
(131.60) - (182.79) |
(157.25) |
-1175.6% |
| EV/EBITDA |
(22.74) - 15.33 |
(7.49) |
-151.3% |
| EPV |
(47.71) - (44.70) |
(46.20) |
-416.0% |
| DDM - Stable |
(88.29) - (307.25) |
(197.77) |
-1452.8% |
| DDM - Multi |
(33.50) - (92.30) |
(49.32) |
-437.3% |
TISI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
65.64 |
| Beta |
1.04 |
| Outstanding shares (mil) |
4.49 |
| Enterprise Value (mil) |
367.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.05% |
| Cost of Debt |
7.27% |
| WACC |
7.58% |