TG

Triller Group Inc.

ILLRยทNASDAQ

$0.27

+5.9%
Communication ServicesInternet Content & Information

Triller Corp. operates Triller app, an artificial intelligence powered technology platform. The company's platform enables creators, such as influencers, artists, athletes, public figures, and consumer brands build direct relationships with audiences to create awareness, drive content consumption, generate commerce, and shape culture. The company's application is a short-form video app that allows users to access user and professionally generated content from creators worldwide. The company also produces content under the own and third-party brands, including trendsetting music, sports, lifestyle, fashion, and entertainment media that creates cultural moments, attracts users to its offerings, and drives social interaction that serves as a cultural wellspring across digital society. Triller Corp. was formerly known as Triller, Inc. and changed its name to Triller Corp. in March 2023. The company was founded in 2015 and is based in Los Angeles, California. Triller Corp. operates as a subsidiary of Proxima Media LLC. As of October 15, 2024, Triller Corp. acquired AGBA Group Holding Limited (NasdaqCM:AGBA) in reverse merger transaction.

At a Glance

Live Snapshot
Market Cap$53.26M
EPS-2.2500
P/E Ratio-0.43
Earnings Date01/01/2026
TG

Triller Group Inc. Fair Value Envelope

ILLR ยท NASDAQ

Our analysis suggests that ILLR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.27, this represents a potential HIDDEN relative to our calculated worth for Triller Group Inc..

Intrinsic Value
Current Price: $0.27

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$3.6B
+ Cash & Equivalents$1.8M
Firm Value-$3.6B
- Debt$182.1M
Equity Value-$3.8B
/ Shares Outstanding151,615,945B
DCF Value-$25
OVERVALUED BY 9425%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$60.4M
-$90.1M
-$134.5M
-$200.7M
-$299.6M
-$447.3M
-$667.6M
-$996.6M
-$1.5B
-$2.2B
Maintenance CapEx
-$1.1M
-$1.6M
-$2.4M
-$3.5M
-$5.3M
-$7.9M
-$11.8M
-$17.6M
-$26.2M
-$39.2M
Owner Earnings
-$61.4M
-$91.7M
-$136.8M
-$204.3M
-$304.9M
-$455.2M
-$679.4M
-$1.0B
-$1.5B
-$2.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$56.9M
-$78.6M
-$108.6M
-$150.1M
-$207.5M
-$286.8M
-$396.4M
-$547.9M
-$757.3M
-$1.0B
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.