Trailblazer Merger Corporation I
NASDAQ:TBMC
Intrinsic Value
The intrinsic value of one TBMC stock under the Base Case scenario is 5.45 USD. Compared to the current market price of 11.7 USD, Trailblazer Merger Corporation I is Overvalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Trailblazer Merger Corporation I
Fundamental Analysis

Revenue & Expenses Breakdown
Trailblazer Merger Corporation I
Balance Sheet Decomposition
Trailblazer Merger Corporation I
Current Assets | 850k |
Other Current Assets | 850k |
Non-Current Assets | 27.2m |
Long-Term Investments | 27m |
Other Non-Current Assets | 150k |
Free Cash Flow Analysis
Trailblazer Merger Corporation I
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Trailblazer Merger Corporation I
Revenue
|
0
USD
|
Operating Expenses
|
-2.6m
USD
|
Operating Income
|
-2.6m
USD
|
Other Expenses
|
2m
USD
|
Net Income
|
-540k
USD
|
TBMC Profitability Score
Profitability Due Diligence
Trailblazer Merger Corporation I's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Trailblazer Merger Corporation I's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
TBMC Solvency Score
Solvency Due Diligence
Trailblazer Merger Corporation I's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Score
Trailblazer Merger Corporation I's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TBMC Price Targets Summary
Trailblazer Merger Corporation I
Dividends
Current shareholder yield for TBMC 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 TBMC stock under the Base Case scenario is 5.45 USD.
Compared to the current market price of 11.7 USD, Trailblazer Merger Corporation I is Overvalued by 53%.