US · IMSRW
Terrestrial Energy Inc.
- Sector
- Energy · Regulated Electric
- Headquarters
- Charlotte, NC 28217
- Website
- terrestrialenergy.com
Price · as of 2024-12-31
$3.48
Market cap 3.46M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| 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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Terrestrial Energy Inc.'s (IMSRW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $3.48
- AI upside
- —
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
—
— 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 |
| IMSRW | Terrestrial Energy Inc. | $3.48 | 3.46M | — | — | — | — | — | — | — | — | — | — | 100.00% | -4168.81% | -4624.56% | 121.53% | -1447.38% | -173.75% | -1.26 | -7.89 | 2.98 | 2.97 | -1.57 | -1333.00% | 123425.00% | -1364.00% | — | -7.43 | -1239.31% | — | 0.00% | — | — | — | — | — |
| APLM | Apollomics, Inc. | $20.21 | 22.3M | +737% | +1,097% | — | +18,417% | -0.11 | 1.22 | 29.90 | 0.07 | — | 1.89 | 100.00% | -21280.81% | -27201.01% | -233.67% | -2034.57% | -157.28% | 0.20 | -235.40 | 1.39 | 1.34 | 0.21 | -7724.00% | -7588.00% | -3343.00% | -485.92% | -3.88 | -1389.04% | 0.00% | 0.00% | 0.00% | 0.07 | 0.10 | -14.54 | -84.82 |
| BENF | Beneficient | $4.66 | 5.41M | +572,403% | -78% | +2,209% | — | -2.30 | -0.01 | -0.23 | -3.34 | — | -0.01 | 312.10% | 304.41% | -643.95% | 0.40% | 29.77% | -0.22% | -0.71 | -1.62 | 0.26 | 0.25 | -3.29 | -10001.00% | -9197.00% | -3530.00% | -2099.78% | -0.21 | 47.77% | 0.00% | 0.00% | 312.89% | -4.90 | -3.05 | -14.90 | -8.61 |
| ETHZ | Ethzilla Corp. | $3.53 | 56.39M | — | — | — | — | -0.18 | 0.12 | — | 0.53 | — | 0.66 | 0.00% | — | — | -135.21% | -320.01% | -68.45% | 0.02 | -124.90 | 1.47 | 1.32 | 0.70 | -7055.00% | — | -8644.00% | -137.07% | -0.42 | -78.51% | 741.71% | -129.90% | 1066.57% | 0.53 | 2.26 | — | -16.82 |
| GCMG | GCM Grosvenor Inc. | $11.58 | 2.16B | +731% | +25% | -63% | +9% | 13.41 | 22.54 | 1.09 | 4.65 | 1.19 | -309.30 | 99.21% | 27.83% | 8.14% | -14449.36% | 44.88% | 6.36% | 17.79 | — | 2.34 | 2.24 | 1.31 | 112449.00% | 651.00% | 3900.00% | 30.17% | 1.21 | 57.90% | 0.00% | 0.00% | 26.03% | 5.45 | 4.61 | 1.52 | 2.12 |
| IPOD | Dune Acquisition Corporat… | $10.30 | 149.1M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | — | — | — | 0.00 | — | 0.22 | 0.02 | 0.01 | — | — | — | — | -0.56 | — | — | 0.00% | — | — | — | — | — |
| PLMK | Plum Acquisition Corp. IV | $10.51 | 254.79M | — | — | — | — | -2643575.01 | -3630.28 | — | — | — | -3630.28 | 0.00% | — | — | — | — | — | -2.23 | — | 0.01 | 0.01 | — | — | — | — | -0.01% | -0.03 | — | 0.00% | 0.00% | 0.00% | -2645158.06 | -14889.03 | — | 284.85 |
| SCAG | Scage Future American Dep… | $1.73 | 125.61M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | — | — | — | 0.56 | — | 0.00 | 0.00 | -13.41 | — | — | — | — | -0.17 | — | — | 0.00% | — | — | — | — | — |
About Terrestrial Energy Inc.
Terrestrial Energy Inc. produces emission-free nuclear energy. The company was founded in 2013 and is headquartered in Charlotte, North Carolina.
- CEO
- Simon Irish
- Employees
- 0
- Beta
- 1.25
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $3.48) − 1 = — (DCF, example).