Tenon Medical Inc
NASDAQ:TNON

Watchlist Manager
Tenon Medical Inc Logo
Tenon Medical Inc
NASDAQ:TNON
Watchlist
Price: 1.06 USD Market Closed
Market Cap: 11.5m USD

Intrinsic Value

The intrinsic value of one TNON stock under the Base Case scenario is 1.37 USD. Compared to the current market price of 1.06 USD, Tenon Medical Inc is Undervalued by 23%.

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

TNON Intrinsic Value
1.37 USD
Undervaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Tenon Medical Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about TNON?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TNON valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Tenon Medical Inc.

Explain Valuation
Compare TNON to

Fundamental Analysis

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

Balance Sheet Decomposition
Tenon Medical Inc

Current Assets 6.5m
Cash & Short-Term Investments 3.4m
Receivables 1.3m
Other Current Assets 1.8m
Non-Current Assets 3.8m
PP&E 863k
Intangibles 2.9m
Other Non-Current Assets 51k
Current Liabilities 3m
Accounts Payable 625k
Accrued Liabilities 2.4m
Non-Current Liabilities 2.5m
Other Non-Current Liabilities 2.5m
Efficiency

Free Cash Flow Analysis
Tenon Medical Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Tenon Medical Inc

Revenue
3.2m USD
Cost of Revenue
-1.5m USD
Gross Profit
1.7m USD
Operating Expenses
-14.8m USD
Operating Income
-13.1m USD
Other Expenses
288k USD
Net Income
-12.8m USD
Fundamental Scores

TNON Profitability Score
Profitability Due Diligence

Tenon Medical Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

39/100
Profitability
Score

Tenon Medical Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

TNON Solvency Score
Solvency Due Diligence

Tenon Medical Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Low Altman Z-Score
51/100
Solvency
Score

Tenon Medical Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TNON Price Targets Summary
Tenon Medical Inc

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

According to Wall Street analysts, the average 1-year price target for TNON is 2.81 USD with a low forecast of 2.53 USD and a high forecast of 3.15 USD.

Lowest
Price Target
2.53 USD
138% Upside
Average
Price Target
2.81 USD
165% Upside
Highest
Price Target
3.15 USD
197% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Tenon Medical Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for TNON 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

Ownership

TNON Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one TNON stock?

The intrinsic value of one TNON stock under the Base Case scenario is 1.37 USD.

Is TNON stock undervalued or overvalued?

Compared to the current market price of 1.06 USD, Tenon Medical Inc is Undervalued by 23%.

Back to Top