DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Team, Inc. (TISI)

Industrials | Specialty Business Services

Today's Price

$28.34

Today's Fair Value

$1.97 -93.05%

Margin of Safety

-1338.58%

Projected Value (5Y)

$3.18 -88.78%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -15.59% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 6.83% | CAGR (5y): 7.99%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.1x)

Discount Rate