Using a Revenue DCF model with operating margin convergence from 9.3% to a target of 7.6% over 5 years, discounted at a WACC of 5.4%, Tantech Holdings Ltd (TANH) has an intrinsic value of $128.87 per share (range: $102.70 – $209.15).
Using a Revenue DCF model with operating margin convergence from 9.3% to a target of 7.6% over 5 years, discounted at a WACC of 5.4%, Tantech Holdings Ltd (TANH) has an intrinsic value of $122.85 per share (range: $112.75 – $220.41).
Using the industry peer median EV/Revenue multiple (trailing + forward), Tantech Holdings Ltd (TANH) has a fair value of $150.56 based on 3 comparable companies in the Household & Personal Products industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Tantech Holdings LtdTANH | 0 | -0.7x | — |
| Borealis Foods Inc. | 31 | 2.3x | — |
| Farmmi, Inc. | 2 | 0.8x | — |
| Mynd.ai, Inc. | 1 | 0.0x | 0.0x |
| Industry Median | 0.8x | 0.0x | |
| (*) Revenue | 43 | ||
| = Enterprise Value | 33 | ||
| (-) Net Debt | -31 | ||
| Equity Value | 64 | ||
| (/) Outstanding shares | 0 | ||
| Fair Price | $151 | ||
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.