Thermal Energy International Inc
XTSX:TMG

Watchlist Manager
Thermal Energy International Inc Logo
Thermal Energy International Inc
XTSX:TMG
Watchlist
Price: 0.115 CAD
Market Cap: 19.9m CAD

Intrinsic Value

TMG doesn't have a meaningful market cap.

The intrinsic value of one TMG stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.115 CAD, Thermal Energy International Inc is hidden .

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

TMG Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Thermal Energy International Inc

Intrinsic Value History
Dive into the past to invest in the future

TMG looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if TMG is one of them.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about TMG?

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 TMG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Thermal Energy International Inc.

Explain Valuation
Compare TMG to

Fundamental Analysis

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

Balance Sheet Decomposition
Thermal Energy International Inc

Current Assets 11.6m
Cash & Short-Term Investments 4.3m
Receivables 4.6m
Other Current Assets 2.8m
Non-Current Assets 1.9m
PP&E 1.2m
Intangibles 472.9k
Other Non-Current Assets 217.2k
Current Liabilities 8.9m
Accounts Payable 2.1m
Accrued Liabilities 1.1m
Other Current Liabilities 5.6m
Non-Current Liabilities 835.2k
Long-Term Debt 818.7k
Other Non-Current Liabilities 16.5k
Efficiency

Free Cash Flow Analysis
Thermal Energy International Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Thermal Energy International Inc

Revenue
28.2m CAD
Cost of Revenue
-16.2m CAD
Gross Profit
12m CAD
Operating Expenses
-11.9m CAD
Operating Income
124.3k CAD
Other Expenses
-182.7k CAD
Net Income
-58.4k CAD
Fundamental Scores

TMG Profitability Score
Profitability Due Diligence

Thermal Energy International Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
hidden
Profitability
Score

Thermal Energy International Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

TMG Solvency Score
Solvency Due Diligence

Thermal Energy International Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
hidden
Solvency
Score

Thermal Energy International Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TMG Price Targets Summary
Thermal Energy International Inc

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

According to Wall Street analysts, the average 1-year price target for TMG is 0.306 CAD with a low forecast of 0.303 CAD and a high forecast of 0.315 CAD.

Lowest
Price Target
0.303 CAD
163% Upside
Average
Price Target
0.306 CAD
166% Upside
Highest
Price Target
0.315 CAD
174% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Thermal Energy International Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for TMG is hidden .

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
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one TMG stock?

The intrinsic value of one TMG stock under the Base Case scenario is hidden CAD.

Is TMG stock undervalued or overvalued?

Compared to the current market price of 0.115 CAD, Thermal Energy International Inc is hidden .

Back to Top