T

TriSalus Life Sciences Inc
NASDAQ:TLSI

Watchlist Manager
TriSalus Life Sciences Inc
NASDAQ:TLSI
Watchlist
Price: 7.305 USD -2.6% Market Closed
Market Cap: 365m USD

Relative Value

The Relative Value of one TLSI stock under the Base Case scenario is 6.192 USD. Compared to the current market price of 7.305 USD, TriSalus Life Sciences Inc is Overvalued by 15%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TLSI Relative Value
Base Case
6.192 USD
Overvaluation 15%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
18
vs Industry
28
Median 3Y
5.4
Median 5Y
3.8
Industry
2
Forward
8
vs History
vs Industry
4
Median 3Y
-3.7
Median 5Y
-3.8
Industry
18.2
Forward
-4.5
vs History
vs Industry
Median 3Y
-4.9
Median 5Y
-16.9
Industry
11.3
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-28.1
Industry
14.2
vs History
vs Industry
3
Median 3Y
-6.2
Median 5Y
-1.7
Industry
1.7
vs History
15
vs Industry
30
Median 3Y
5.7
Median 5Y
4.1
Industry
3.2
Forward
8.2
vs History
15
vs Industry
39
Median 3Y
6.7
Median 5Y
4.7
Industry
6.9
vs History
vs Industry
Median 3Y
-5.8
Median 5Y
-19.6
Industry
11.1
Forward
-20.1
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-19.1
Industry
13.4
Forward
-13.4
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-17.4
Industry
11.5
vs History
vs Industry
Median 3Y
-5.2
Median 5Y
-16.7
Industry
12.5
vs History
0
vs Industry
9
Median 3Y
13.2
Median 5Y
8.2
Industry
1.7

Multiples Across Competitors

TLSI Competitors Multiples
TriSalus Life Sciences Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
TriSalus Life Sciences Inc
NASDAQ:TLSI
364.5m USD 9.1 -5 -12.3 -12
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
182.3B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
MY
Malton Bhd
KLSE:MALTON
380.1B MYR 701 38 573.5 4 665.6 5 012.4
NL
Nepi Rockcastle NV
JSE:NRP
86B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
38.8B CHF 0 0 0 0
US
Coupang Inc
F:788
39.9B EUR 1.4 120 32.5 53.5
US
Reddit Inc
NYSE:RDDT
42.6B USD 22.4 121.9 144.6 153.4
US
CoreWeave Inc
NASDAQ:CRWV
38.4B USD 0 0 0 0
US
Symbotic Inc
NASDAQ:SYM
36.3B USD 16.1 -2 141.7 -1 065.5 -483.3
P/S Multiple
Revenue Growth P/S to Growth
US
T
TriSalus Life Sciences Inc
NASDAQ:TLSI
Average P/S: 183.6
9.1
47%
0.2
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
11%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
MY
M
Malton Bhd
KLSE:MALTON
701
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
17%
N/A
US
Coupang Inc
F:788
1.4
16%
0.1
US
R
Reddit Inc
NYSE:RDDT
22.4
44%
0.5
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
16.1
22%
0.7
P/E Multiple
Earnings Growth PEG
US
T
TriSalus Life Sciences Inc
NASDAQ:TLSI
Average P/E: 10 709
Negative Multiple: -5
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
49%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
MY
M
Malton Bhd
KLSE:MALTON
38 573.5
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
85%
N/A
US
Coupang Inc
F:788
120
121%
1
US
R
Reddit Inc
NYSE:RDDT
121.9
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 141.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
T
TriSalus Life Sciences Inc
NASDAQ:TLSI
Average EV/EBITDA: 2 065
Negative Multiple: -12.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
MY
M
Malton Bhd
KLSE:MALTON
4 665.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
Coupang Inc
F:788
32.5
57%
0.6
US
R
Reddit Inc
NYSE:RDDT
144.6
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 065.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
T
TriSalus Life Sciences Inc
NASDAQ:TLSI
Average EV/EBIT: 2 189.1
Negative Multiple: -12
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
93%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
MY
M
Malton Bhd
KLSE:MALTON
5 012.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-1%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
Coupang Inc
F:788
53.5
78%
0.7
US
R
Reddit Inc
NYSE:RDDT
153.4
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -483.3 N/A N/A