T

Trillion Energy International Inc
CNSX:TCF

Watchlist Manager
Trillion Energy International Inc
CNSX:TCF
Watchlist
Price: 0.02 CAD Market Closed
Market Cap: 4.1m CAD

Intrinsic Value

The intrinsic value of one TCF stock under the Base Case scenario is 1.4 CAD. Compared to the current market price of 0.02 CAD, Trillion Energy International Inc is Undervalued by 99%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TCF Intrinsic Value
1.4 CAD
Undervaluation 99%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case
Compare TCF to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TCF?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Trillion Energy International Inc

Current Assets 1.3m
Cash & Short-Term Investments 28.9k
Receivables 861k
Other Current Assets 432.2k
Non-Current Assets 54.1m
PP&E 53.4m
Other Non-Current Assets 756.5k
Current Liabilities 31.1m
Accounts Payable 15.3m
Accrued Liabilities 245.5k
Other Current Liabilities 15.5m
Non-Current Liabilities 11.3m
Other Non-Current Liabilities 11.3m
Efficiency

Free Cash Flow Analysis
Trillion Energy International Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Trillion Energy International Inc

Revenue
6m USD
Cost of Revenue
-3.8m USD
Gross Profit
2.2m USD
Operating Expenses
-7.3m USD
Operating Income
-5.1m USD
Other Expenses
-4.1m USD
Net Income
-9.2m USD
Fundamental Scores

TCF Profitability Score
Profitability Due Diligence

Trillion Energy International Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Operating Margin is Increasing
Strong 3Y Average Gross Margin
Healthy Gross Margin
24/100
Profitability
Score

Trillion Energy International Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

TCF Solvency Score
Solvency Due Diligence

Trillion Energy International Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
29/100
Solvency
Score

Trillion Energy International Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TCF Price Targets Summary
Trillion Energy International Inc

Wall Street analysts forecast TCF stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TCF is 0.1 CAD with a low forecast of 0.1 CAD and a high forecast of 0.11 CAD.

Lowest
Price Target
0.1 CAD
405% Upside
Average
Price Target
0.1 CAD
410% Upside
Highest
Price Target
0.11 CAD
425% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Trillion Energy International Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for TCF is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y