Using a Revenue DCF model with operating margin convergence from -22.1% to a target of 10.4% over 5 years, discounted at a WACC of 5.0%, TNL Mediagene (TNMG) has an intrinsic value of $147.84 per share (range: $5.58 – $2,443,844,016,230,885,000.00).
Using a Revenue DCF model with operating margin convergence from -22.1% to a target of 10.4% over 5 years, discounted at a WACC of 5.0%, TNL Mediagene (TNMG) has an intrinsic value of $40.60 per share (range: $7.12 – $1,153,571,507,847,484,700.00).
Using the industry peer median EV/Revenue multiple (trailing + forward), TNL Mediagene (TNMG) has a fair value of $9.32 based on 5 comparable companies in the Publishing industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| TNL MediageneTNMG | 2 | 0.5x | 0.4x |
| DarkIris Inc. Class A Ordinary Shares | 7 | 0.8x | — |
| Baosheng Media Group Holdings Limited | 4 | 5.6x | — |
| Pop Culture Group Co., Ltd | 4 | 0.5x | — |
| TEN Holdings, Inc. Common Stock | 3 | 2.0x | 1.3x |
| Direct Digital Holdings, Inc. | 1 | 0.4x | 0.1x |
| Industry Median | 0.8x | 0.7x | |
| (*) Revenue | 45 | 49 | |
| = Enterprise Value | 37 | 35 | |
| (-) Net Debt | 20 | 20 | |
| Equity Value | 17 | 15 | |
| (/) Outstanding shares | 2 | 2 | |
| Fair Price | $10 | $9 | |
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.