As of 2025-07-03, the Intrinsic Value of Team Inc (TISI) is 34.28 USD. This TISI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.85 USD, the upside of Team Inc is 81.90%.
The range of the Intrinsic Value is (11.90) - 336.86 USD
Based on its market price of 18.85 USD and our intrinsic valuation, Team Inc (TISI) is undervalued by 81.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11.90) - 336.86 | 34.28 | 81.9% |
| DCF (Growth 10y) | (3.27) - 369.19 | 47.36 | 151.3% |
| DCF (EBITDA 5y) | 20.02 - 94.59 | 47.29 | 150.9% |
| DCF (EBITDA 10y) | 13.26 - 137.28 | 55.31 | 193.4% |
| Fair Value | -56.56 - -56.56 | -56.56 | -400.04% |
| P/E | (95.24) - (139.58) | (123.58) | -755.6% |
| EV/EBITDA | 13.38 - 42.72 | 26.90 | 42.7% |
| EPV | (40.46) - 20.90 | (9.78) | -151.9% |
| DDM - Stable | (106.03) - (556.45) | (331.24) | -1857.2% |
| DDM - Multi | 27.29 - 117.07 | 44.96 | 138.5% |
| Market Cap (mil) | 84.64 |
| Beta | 0.49 |
| Outstanding shares (mil) | 4.49 |
| Enterprise Value (mil) | 421.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.15% |
| Cost of Debt | 15.81% |
| WACC | 13.51% |