Company Valuation: Team, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 333.8 33.77 22.8 28.83 56.87 63.97
Change - -89.89% -32.48% 26.45% 97.26% 12.48%
Enterprise Value (EV) 1 691.3 439.7 303.3 349 389.9 395.4
Change - -36.4% -31.02% 15.07% 11.7% 1.42%
P/E -1.41x -0.18x 0.31x -0.38x -1.47x -1.21x
PBR 1.57x 0.66x 0.19x 0.64x 32.8x -2.62x
PEG - 0x -0x 0x 0x -0x
Capitalization / Revenue 0.39x 0.04x 0.03x 0.03x 0.07x 0.07x
EV / Revenue 0.81x 0.5x 0.36x 0.4x 0.46x 0.44x
EV / EBITDA 28.9x -18.3x -92.3x 13.8x 8.32x 8.18x
EV / EBIT -31.5x -6.71x -7.63x -27.6x 36.9x 27.7x
EV / FCF 16.4x -246x 25.8x 36.3x 16.5x -22.9x
FCF Yield 6.09% -0.41% 3.87% 2.76% 6.07% -4.37%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -77.42 -60.1 16.74 -17.32 -8.64 -11.7
Distribution rate - - - - - -
Net sales 1 852.5 874.6 840.2 862.6 852.3 896.5
EBITDA 1 23.96 -23.99 -3.287 25.24 46.86 48.37
EBIT 1 -21.95 -65.51 -39.74 -12.64 10.57 14.28
Net income 1 -237.2 -186 70.08 -75.72 -38.27 -49.21
Net Debt 1 357.5 405.9 280.5 320.2 333 331.4
Reference price 2 109.00 10.90 5.25 6.60 12.68 14.13
Nbr of stocks (in thousands) 3,063 3,098 4,343 4,368 4,485 4,527
Announcement Date 3/12/21 3/16/22 3/14/23 3/7/24 3/19/25 3/12/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 75.47M
35.66x4.61x19.55x1.42% 1.92B
12.58x0.91x6.17x4.62% 1.32B
24x1.55x12.98x0.68% 1.09B
14.7x - - 2.09% 122M
Average 21.73x 2.36x 12.90x 2.2% 906.09M
Weighted average by Cap. 25.37x 2.71x 13.81x 2.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. TISI Stock
  4. Valuation Team, Inc.