As of 2025-07-16, the Intrinsic Value of TriSalus Life Sciences Inc (TLSI) is (26.75) USD. This TLSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.74 USD, the upside of TriSalus Life Sciences Inc is -664.30%.
The range of the Intrinsic Value is (64.54) - (17.48) USD
Based on its market price of 4.74 USD and our intrinsic valuation, TriSalus Life Sciences Inc (TLSI) is overvalued by 664.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (64.54) - (17.48) | (26.75) | -664.3% |
| DCF (Growth 10y) | (18.26) - (61.77) | (26.87) | -666.9% |
| Fair Value | -5.34 - -5.34 | -5.34 | -212.68% |
| EPV | (9.08) - (10.98) | (10.03) | -311.7% |
| DDM - Stable | (15.82) - (79.03) | (47.42) | -1100.5% |
| DDM - Multi | (13.45) - (51.88) | (21.32) | -549.7% |
| Market Cap (mil) | 179.36 |
| Beta | 0.27 |
| Outstanding shares (mil) | 37.84 |
| Enterprise Value (mil) | 198.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.97% |
| Cost of Debt | 5.00% |
| WACC | 6.76% |