Tinybuild Inc
LSE:TBLD
Intrinsic Value
The intrinsic value of one TBLD stock under the Base Case scenario is 7.807 GBX. Compared to the current market price of 5.875 GBX, Tinybuild Inc is Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tinybuild Inc
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Tinybuild Inc
Balance Sheet Decomposition
Tinybuild Inc
Current Assets | 11m |
Cash & Short-Term Investments | 3.1m |
Receivables | 8m |
Non-Current Assets | 42.8m |
PP&E | 661k |
Intangibles | 41.8m |
Other Non-Current Assets | 408k |
Free Cash Flow Analysis
Tinybuild Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Tinybuild Inc
Revenue
|
34.7m
USD
|
Cost of Revenue
|
-21.4m
USD
|
Gross Profit
|
13.3m
USD
|
Operating Expenses
|
-21.1m
USD
|
Operating Income
|
-7.8m
USD
|
Other Expenses
|
-12.7m
USD
|
Net Income
|
-20.5m
USD
|
TBLD Profitability Score
Profitability Due Diligence
Tinybuild Inc's profitability score is 21/100. The higher the profitability score, the more profitable the company is.
Score
Tinybuild Inc's profitability score is 21/100. The higher the profitability score, the more profitable the company is.
TBLD Solvency Score
Solvency Due Diligence
Tinybuild Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Score
Tinybuild Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TBLD Price Targets Summary
Tinybuild Inc
According to Wall Street analysts, the average 1-year price target for TBLD is 8.228 GBX with a low forecast of 5.05 GBX and a high forecast of 10.5 GBX.
Dividends
Current shareholder yield for TBLD 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?
The intrinsic value of one TBLD stock under the Base Case scenario is 7.807 GBX.
Compared to the current market price of 5.875 GBX, Tinybuild Inc is Undervalued by 25%.