As of 2024-07-27, the Intrinsic Value of Team Inc (TISI) is
74.24 USD. This TISI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.91 USD, the upside of Team Inc is
%.
The range of the Intrinsic Value is 40.12 - 144.00 USD
74.24 USD
Intrinsic Value
TISI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.12 - 144.00 |
74.24 |
649.2% |
| DCF (Growth 10y) |
79.31 - 202.76 |
120.05 |
1111.5% |
| DCF (EBITDA 5y) |
23.91 - 41.82 |
28.20 |
184.5% |
| DCF (EBITDA 10y) |
54.80 - 78.24 |
61.58 |
521.4% |
| Fair Value |
-77.17 - -77.17 |
-77.17 |
-878.72% |
| P/E |
(104.03) - (227.50) |
(160.90) |
-1723.6% |
| EV/EBITDA |
(30.81) - (7.49) |
(19.13) |
-293.1% |
| EPV |
(44.23) - (41.79) |
(43.01) |
-534.0% |
| DDM - Stable |
(83.67) - (222.40) |
(153.04) |
-1644.3% |
| DDM - Multi |
(23.22) - (49.96) |
(31.89) |
-421.8% |
TISI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
43.80 |
| Beta |
0.14 |
| Outstanding shares (mil) |
4.42 |
| Enterprise Value (mil) |
326.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.08% |
| Cost of Debt |
7.27% |
| WACC |
7.72% |