Tempus AI Inc
NASDAQ:TEM
Intrinsic Value
The intrinsic value of one TEM stock under the Base Case scenario is 36.2 USD. Compared to the current market price of 62.56 USD, Tempus AI Inc is Overvalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tempus AI Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Tempus AI Inc
Balance Sheet Decomposition
Tempus AI Inc
Current Assets | 574m |
Cash & Short-Term Investments | 218.8m |
Receivables | 262.6m |
Other Current Assets | 92.6m |
Non-Current Assets | 969.2m |
Long-Term Investments | 109m |
PP&E | 133.2m |
Intangibles | 725.3m |
Other Non-Current Assets | 1.7m |
Free Cash Flow Analysis
Tempus AI Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Tempus AI Inc
Revenue
|
803.3m
USD
|
Cost of Revenue
|
-344.7m
USD
|
Gross Profit
|
458.6m
USD
|
Operating Expenses
|
-1.2B
USD
|
Operating Income
|
-706.5m
USD
|
Other Expenses
|
-14.8m
USD
|
Net Income
|
-721.3m
USD
|
TEM Profitability Score
Profitability Due Diligence
Tempus AI Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Tempus AI Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
TEM Solvency Score
Solvency Due Diligence
Tempus AI Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Score
Tempus AI Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TEM Price Targets Summary
Tempus AI Inc
According to Wall Street analysts, the average 1-year price target for TEM is 63.35 USD with a low forecast of 48.48 USD and a high forecast of 77.7 USD.
Dividends
Current shareholder yield for TEM 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 TEM stock under the Base Case scenario is 36.2 USD.
Compared to the current market price of 62.56 USD, Tempus AI Inc is Overvalued by 42%.