Using the industry peer median EV/Revenue multiple (trailing + forward), Teads Holding Co. (TEAD) has a fair value of $13.38 based on 9 comparable companies in the Software - Application industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Teads Holding Co.TEAD | 79 | 0.5x | 0.7x |
| Viant Technology Inc. | 676 | 1.5x | 2.0x |
| TROOPS, Inc. | 483 | 28.0x | — |
| Roadzen, Inc. | 149 | 3.8x | 3.2x |
| Nerdy, Inc. | 107 | 0.4x | 0.4x |
| SoundThinking, Inc. | 91 | 0.8x | 0.8x |
| Expensify, Inc. | 86 | 0.2x | 0.2x |
| Airship AI Holdings, Inc. | 84 | 4.8x | 3.1x |
| Health In Tech, Inc. | 80 | 2.2x | 2.2x |
| PSQ Holdings, Inc. | 36 | 1.5x | 1.2x |
| Industry Median | 1.5x | 1.6x | |
| (*) Revenue | 1,300 | 904 | |
| = Enterprise Value | 2,004 | 1,461 | |
| (-) Net Debt | 516 | 516 | |
| Equity Value | 1,488 | 945 | |
| (/) Outstanding shares | 91 | 91 | |
| Fair Price | $16 | $10 | |
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.