US · TSSI
TSS, Inc.
- Sector
- Technology · Information Technology Services
- Headquarters
- Round Rock, TX 78664
- Website
- tssiusa.com
Price · as of 2024-12-31
$14.99
Market cap 248.09M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $449.30 | +2,897.33% |
| Intrinsic Value(DCF) | $104.62 | +597.93% |
| Graham-Dodd Method(GD) | $1.64 | -89.05% |
| Graham Formula(GF) | $46.83 | +212.41% |
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 | $1.50 | $282.65 | $1,203.66 | $0.54 | $3.93 |
| 2011 | $0.95 | $160.43 | $0.00 | $1.03 | $0.00 |
| 2012 | $0.71 | $118.48 | $30.21 | $0.00 | $0.00 |
| 2013 | $0.47 | $58.90 | $0.00 | $0.00 | $0.00 |
| 2014 | $0.72 | $139.00 | $0.00 | $0.00 | $5.18 |
| 2015 | $0.10 | $370.37 | $0.00 | $0.00 | $0.00 |
| 2016 | $0.05 | $263.37 | $0.00 | $0.00 | $0.00 |
| 2017 | $0.48 | $117.10 | $0.00 | $0.10 | $0.00 |
| 2018 | $0.94 | $3,081.37 | $0.21 | $0.74 | $3.79 |
| 2019 | $1.16 | $91.05 | $54.68 | $0.16 | $0.38 |
| 2020 | $0.81 | $68.70 | $436.97 | $0.16 | $0.20 |
| 2021 | $0.43 | $249.56 | $14.31 | $0.00 | $2.07 |
| 2022 | $0.47 | $202.73 | $0.36 | $0.09 | $0.00 |
| 2023 | $0.45 | $127.18 | $175.02 | $0.14 | $0.28 |
| 2024 | $9.50 | $449.30 | $58,868.57 | $1.64 | $46.83 |
AI valuation
Our deep-learning model estimates TSS, Inc.'s (TSSI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $449.30
- Current price
- $14.99
- AI upside
- +2,897.33%
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
$104.62
+597.93% upside
Graham-Dodd
$1.64
-89.05% upside
Graham Formula
$46.83
+212.41% 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 |
| TSSI | TSS, Inc. | $14.99 | 248.09M | +2,897% | +598% | -89% | +212% | 35.10 | 29.39 | 1.42 | 23.13 | 0.50 | 32.99 | 15.09% | 5.74% | 4.03% | 111.84% | 130.88% | 9.78% | 4.58 | 3.11 | 1.02 | 0.71 | 1.00 | 695882.00% | 17233.00% | -17991.00% | 3.25% | 0.27 | 107.64% | 0.00% | 0.00% | 2.14% | 25.79 | 32.18 | 1.48 | 2.37 |
| BAND | Bandwidth Inc. | $14.82 | 452.33M | +47,447% | -59% | — | — | -0.04 | 1.13 | 0.60 | 24.49 | -0.04 | -4.74 | 35.83% | -1.91% | -1.71% | -3624.39% | -1.30% | -1224.30% | 1.75 | -7.09 | 1.39 | 1.32 | 14.04 | 7917.00% | 71.00% | 9608439.00% | 14832.72% | 580.86 | 7809.07% | 0.00% | 0.00% | 0.00% | -72.57 | 0.02 | 1.38 | 0.97 |
| CLMB | Climb Global Solutions, I… | $94.68 | 436.8M | +239% | +2,823% | -56% | +132% | — | 3.44 | 0.62 | 10.33 | — | 8.45 | 16.13% | 4.47% | 3.27% | 0.00% | 30.27% | 0.00% | 0.03 | — | 1.11 | 1.07 | -0.93 | 1429.00% | 4014.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 1.61% | 12.62 | — | 0.56 | 2.69 |
| CNDT | Conduent Incorporated | $1.46 | 225.88M | +1,848% | -60% | — | -33% | -1.29 | 0.27 | 0.07 | 9.45 | — | 1.04 | 18.15% | 4.47% | -5.59% | -18.81% | 9.62% | -6.81% | 0.95 | 2.83 | 1.57 | 1.26 | 6.78 | -15112.00% | -936.00% | 2453.00% | -60.22% | -0.11 | -9.34% | 4.56% | -5.90% | 17.79% | 5.70 | -5.87 | 0.25 | 0.21 |
| DAVA | Endava plc | $4.68 | 258.82M | +649% | -13% | +5% | +26% | 20.94 | 0.76 | 0.58 | 9.08 | 86.76 | 50.75 | 25.65% | 4.08% | 2.75% | 3.47% | 3.62% | 2.18% | 0.39 | 2.95 | 2.32 | 2.22 | 2.50 | 2414.00% | 425.00% | -171.00% | 10.82% | 0.43 | 6.28% | 0.00% | 0.00% | 14.58% | 19.45 | 12.75 | 0.79 | 2.76 |
| HCKT | The Hackett Group, Inc. | $13.66 | 370.61M | +146% | -58% | — | -80% | 28.97 | 5.51 | 1.23 | 13.71 | — | -14.52 | 38.34% | 8.72% | 4.23% | 14.09% | 12.94% | 6.53% | 1.17 | 15.53 | 1.72 | 1.59 | 1.93 | -5524.00% | -262.00% | -2569.00% | 8.65% | 0.83 | 26.55% | 3.44% | 99.70% | 21.89% | 16.37 | 13.45 | 1.43 | 4.31 |
| IBEX | IBEX Limited | $28.90 | 389.2M | +117% | -23% | -28% | +52% | 11.69 | 3.21 | 0.77 | 7.49 | 41.37 | 3.52 | 30.91% | 8.35% | 6.60% | 24.57% | 20.85% | 13.00% | 0.52 | 28.53 | 1.82 | 1.68 | 0.84 | 2826.00% | 977.00% | 92.00% | 6.33% | 0.57 | 15.21% | 0.00% | 0.00% | 18.10% | 10.41 | 17.78 | 0.87 | 4.89 |
| LZMH | LZ Technology Holdings Li… | $1.20 | 182.48M | +2,538% | — | — | — | 147.20 | 13.06 | 1.03 | 61.74 | — | 13.50 | 4.19% | 0.44% | 0.67% | 9.42% | 4.14% | 1.95% | 0.54 | 4.75 | 1.19 | 1.14 | 2.18 | -18889.00% | 4464.00% | -12550.00% | 0.51% | 0.02 | 4.94% | 0.00% | 0.00% | 0.00% | 243.05 | 203.86 | 1.07 | 4.33 |
| OSPN | OneSpan Inc. | $11.04 | 423.1M | +197% | -43% | -39% | +42% | 5.45 | 1.46 | 1.63 | 5.60 | 18.08 | 2.51 | 70.69% | 20.59% | 29.98% | 30.10% | 28.93% | 19.80% | 0.02 | — | 1.50 | 1.10 | -1.08 | 3014.00% | 0.00% | 877.00% | 12.71% | 0.52 | 29.18% | 4.65% | 25.30% | 7.96% | 6.65 | 6.59 | 1.37 | 3.83 |
| TLS | Telos Corporation | $4.02 | 296.49M | +9,312% | +882% | — | +197% | -3.93 | 1.62 | 1.90 | -4.05 | -8.54 | 2.62 | 31.80% | -51.60% | -48.51% | -36.71% | -72.60% | -28.63% | 0.08 | -86.76 | 4.13 | 3.33 | 1.11 | 4600.00% | -2552.00% | 10294.00% | -13.67% | -1.17 | -36.63% | 0.00% | 0.00% | 0.00% | -2.90 | -5.74 | 1.49 | 1.13 |
| XRX | Xerox Holdings Corporatio… | $1.80 | 231.48M | +668% | -13% | — | — | -0.22 | 0.35 | 0.03 | -25.26 | — | -0.09 | 36.83% | -0.94% | -14.65% | -105.65% | -1.52% | -11.32% | 6.45 | -0.27 | 1.12 | 0.69 | -23.79 | -2298.00% | 1288.00% | -4454.00% | 112.38% | 0.11 | 5.96% | 30.81% | -6.90% | 30.81% | -60.08 | 15.31 | 0.56 | 1.10 |
About TSS, Inc.
TSS, Inc. provides services for the planning, design, deployment, maintenance, and refurbishment of end-user and enterprise systems, including the mission-critical facilities in the United States. The company operates through two segments, Facilities and Systems Integration. It offers a single source solution for enabling technologies in data centers, operations centers, network facilities, server rooms, security operations centers, communications facilities, and the infrastructure systems. The company also provides technology consulting, design and engineering, project management, systems integration, systems installation, facilities management, and IT procurement and reseller services. It serves IT OEM equipment, technology, and service companies; private sector businesses; and government or commercial end users. The company was formerly known as Fortress International Group, Inc. and changed its name to TSS, Inc. in June 2013. TSS, Inc. was incorporated in 2004 and is headquartered in Round Rock, Texas.
- CEO
- Darryll E. Dewan
- Employees
- 161
- Beta
- 2.11
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($104.62 ÷ $14.99) − 1 = +597.93% (DCF, example).