TABLE TRAC INC (TBTC)
Services-Miscellaneous Amusement & Recreation · Communication Services · $21M
Intrinsic Value (Consensus)
$5.06
Current Price
$4.45
Margin of Safety
+13.7%
13.7% Below Intrinsic Value
Value: $5
Price: $4
Valuation Model Estimates
Current Price: $4.45
DCF (Discounted Cash Flow)
$5.19
Graham Number
$4.67
Earnings Power Value
$3.40
Relative Value (P/E)
$7.00
Dividend Discount Model
Not applicable
—
Consensus Value
$5.06
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.9%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
61
Profitability
18/25
Strength
24/25
Valuation
15/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
High free cash flow yield (8.6%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.35
- EPS (Forward)
- $0.36
- Book Value
- $2.77
- P/E Ratio
- 20.0
- Forward P/E
- 19.4
- PEG Ratio
- —
- ROE
- 12.7%
- Debt/Equity
- 0%
- Revenue Growth
- -1.0%
- Earnings Growth
- 2.9%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
LBRDKLiberty Broadband Co...
$84.82+155.4%
Data last updated: 2026-06-16
Source: Yahoo Finance