The Discounted Cash Flow (DCF) valuation of Thermal Energy International Inc (TMG.V) is 0.33 CAD. With the latest stock price at 0.11 CAD, the upside of Thermal Energy International Inc based on DCF is 202.3%.
Based on the latest price of 0.11 CAD and our DCF valuation, Thermal Energy International Inc (TMG.V) is a buy. buying TMG.V stocks now will result in a potential gain of 202.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 10.1% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.21 - 0.95 | 0.33 |
| Upside | 90.1% - 766.1% | 202.3% |