TCMD
Tactile Systems Technology, Inc.
$24.90
Stable Earnings Power
80%
P/Adj-EPS × Normalized Multiple
Moderate
·
Conviction
Overvalued
Trading 17.6% above fair value
You pay
$24.90
Bear
$16.94
Fair
$21.17
Bull
$25.40
Bear
$16.94
-32.0%
$0.93 × 14x P/E
Fair
$21.17
-15.0%
$0.93 × 18x P/E
Bull
$25.40
+2.0%
$0.93 × 22x P/E
Key Value Driver
Normalized P/E multiple (18x base case)
Implied Market Multiple
26.9x
Summary
Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $39.25 from 11 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $21.17 per share.
Warnings
Wall Street's average price target is $39.25 (from 11 analysts). Our estimate is 58% below the consensus -- consider that gap carefully.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples