US · ILLR
Triller Group Inc.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Los Angeles, CA 90046
- Website
- trillerinc.com
Price · as of 2023-12-31
$0.27
Market cap 92.7M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $22.26 | +8,153.62% |
| Intrinsic Value(DCF) | $0.33 | +22.36% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2009 | |||||
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $21.82 | ||||
| 2021 | $23.07 | $59.25 | $7,919.67 | $0.00 | $0.00 |
| 2022 | $4.34 | $32.21 | $247.35 | $0.00 | $0.00 |
| 2023 | $0.82 | $22.26 | $0.01 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Triller Group Inc.'s (ILLR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $22.26
- Current price
- $0.27
- AI upside
- +8,153.62%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.33
+22.36% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ILLR | Triller Group Inc. | $0.27 | 92.7M | +8,154% | +22% | — | — | -0.35 | -0.70 | 2.27 | -1.14 | -0.65 | -0.25 | 6.23% | -572.28% | -647.03% | 880.90% | -222.77% | -91.64% | -1.23 | -7.36 | 0.02 | 0.01 | -0.72 | 5306.00% | -448.00% | -4927.00% | -42.63% | -0.11 | -39.69% | 0.00% | 0.00% | 0.00% | -1.09 | -6.44 | 6.22 | -12.47 |
| BZFD | BuzzFeed, Inc. | $1.63 | 60.38M | +1,239% | -50% | -82% | +158% | -2.25 | 0.73 | 0.40 | -13.62 | — | 1.53 | 44.67% | -12.39% | -5.32% | -31.79% | -11.20% | -10.30% | 0.60 | -3.47 | 1.04 | 0.90 | -3.27 | -6326.00% | -2485.00% | 5927.00% | -43.86% | -0.21 | -15.91% | 0.00% | 0.00% | 207.91% | -4.26 | -3.00 | 0.53 | -3.00 |
| CCG | Cheche Group Inc. | $1.00 | 80.75M | +444% | -54% | — | — | -10.77 | 1.85 | 0.19 | -10.38 | — | 2.49 | 4.57% | -1.92% | -1.76% | -16.69% | -34.79% | -5.61% | 0.10 | -79.41 | 1.34 | 1.32 | 1.58 | -9650.00% | 520.00% | 32110.00% | -17.55% | -0.13 | -60.84% | 0.00% | 0.00% | 0.00% | -8.15 | -4.68 | 0.16 | 0.87 |
| CDLX | Cardlytics, Inc. | $1.76 | 93.7M | +3,623% | -55% | — | +219% | -0.51 | 1.38 | 0.35 | -1.66 | -8.57 | -0.96 | 43.44% | -70.25% | -68.02% | -184.88% | -73.07% | -39.16% | 3.17 | -21.96 | 1.19 | 1.16 | -1.02 | 596.00% | -1000.00% | 12360.00% | -29.08% | -0.06 | -10.51% | 0.00% | 0.00% | 18.84% | -1.29 | -8.99 | 0.91 | -5.30 |
| FNGR | FingerMotion, Inc. | $1.43 | 83.57M | +1,819% | +3% | — | — | -36.53 | 13.67 | 5.24 | -31.78 | -110.05 | 13.68 | 7.76% | -16.71% | -14.36% | -40.32% | -83.62% | -15.19% | 0.09 | -36.26 | 1.20 | 1.15 | -0.02 | 3319.00% | -51.00% | -25.00% | -4.38% | -0.23 | -134.83% | 0.00% | 0.00% | 0.00% | -30.28 | -22.01 | 5.06 | 2.70 |
| IZEA | IZEA Worldwide, Inc. | $4.95 | 84.21M | +381% | -65% | — | — | -2.06 | 0.80 | 1.08 | 0.67 | -1.43 | 0.83 | 40.90% | -54.29% | -52.54% | -33.05% | -441.88% | -26.62% | 0.00 | -2396.47 | 4.47 | 4.38 | 2.47 | 14444.00% | -92.00% | 11082.00% | -31.66% | -0.85 | -285.33% | 0.00% | 0.00% | 21.71% | 0.62 | 0.98 | -0.34 | -0.17 |
| NAMI | Jinxin Technology Holding… | $0.86 | 65.68M | +938% | +201% | +40% | +74% | 22.34 | 5.17 | 1.68 | 9.76 | — | 9.72 | 28.78% | 6.67% | 4.99% | -572.37% | -24.96% | 14.58% | 0.04 | — | 2.17 | 2.09 | -1.45 | -7316.00% | 700.00% | -18200.00% | -5.23% | 0.34 | 32.88% | 0.00% | 0.00% | 2.90% | 21.63 | -16.42 | 1.44 | 6.80 |
| PODC | PodcastOne, Inc. | $2.22 | 58.64M | +3,189% | +894% | — | — | -7.44 | 3.17 | 0.92 | -9.86 | — | 25.08 | 6.77% | -11.70% | -12.39% | -41.03% | -42.13% | -28.50% | 0.00 | — | 1.25 | 1.21 | 0.23 | -6176.00% | 2036.00% | -14145.00% | -0.76% | -0.04 | -2.53% | 0.00% | 0.00% | 0.00% | -7.70 | -128.29 | 0.90 | 3.97 |
| SEAT | Vivid Seats Inc. | $11.91 | 77.07M | +1,519% | +248% | — | +98% | 36.83 | 2.02 | 0.68 | 7.52 | — | -0.58 | 73.97% | 5.44% | 1.22% | 7.81% | 7.71% | 0.90% | 1.56 | 1.82 | 0.81 | 0.69 | 1.79 | -7846.00% | 880.00% | -6306.00% | 9.44% | 0.13 | 14.41% | 0.00% | 0.00% | 4.36% | 16.36 | 13.90 | 0.89 | 0.01 |
| TC | Token Cat Limited | $18.25 | 53.12M | -32% | -63% | — | +3,760% | -1.40 | -1.87 | 5.35 | -3.52 | -1.12 | -1.87 | 68.29% | -182.89% | -382.28% | 309.90% | 245.40% | -229.97% | -0.34 | -90.03 | 0.37 | 0.20 | -0.49 | 12500.00% | -6971.00% | -5361.00% | -13.22% | -0.34 | 94.79% | 0.00% | 0.00% | 0.00% | -3.36 | -8.70 | 6.15 | -51.59 |
| TZOO | Travelzoo | $7.72 | 84.77M | +1,648% | -18% | -94% | -7% | 15.32 | -9.58 | 0.78 | 9.06 | — | -3.62 | 80.29% | 7.53% | 5.12% | -117.84% | -53.61% | 9.42% | -1.35 | — | 0.68 | 0.61 | 0.02 | -6132.00% | 932.00% | -7325.00% | 7.77% | 0.17 | -66.81% | 0.00% | 0.00% | 18.15% | 10.45 | 12.90 | 0.79 | 3.39 |
About Triller Group Inc.
Triller Corp. operates Triller app, an artificial intelligence powered technology platform. The company's platform enables creators, such as influencers, artists, athletes, public figures, and consumer brands build direct relationships with audiences to create awareness, drive content consumption, generate commerce, and shape culture. The company's application is a short-form video app that allows users to access user and professionally generated content from creators worldwide. The company also produces content under the own and third-party brands, including trendsetting music, sports, lifestyle, fashion, and entertainment media that creates cultural moments, attracts users to its offerings, and drives social interaction that serves as a cultural wellspring across digital society. Triller Corp. was formerly known as Triller, Inc. and changed its name to Triller Corp. in March 2023. The company was founded in 2015 and is based in Los Angeles, California. Triller Corp. operates as a subsidiary of Proxima Media LLC. As of October 15, 2024, Triller Corp. acquired AGBA Group Holding Limited (NasdaqCM:AGBA) in reverse merger transaction.
- CEO
- Wing Fai Ng
- Employees
- 206
- Beta
- -1.77
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.33 ÷ $0.27) − 1 = +22.36% (DCF, example).