IMSR - NASDAQ

Terrestrial Energy Inc.

IMSR·NASDAQ

$8.59

-11%

EnergyRegulated Electric

A developer of advanced nuclear power solutions, specifically small modular molten salt reactors (their “IMSR” technology)–designed to provide low-carbon, high-temperature industrial heat and electricity. It recently completed a business combination with HCM II Acquisition Corp.

Statements Value Model

At a Glance

Live Snapshot

Market Cap$710.55M

EPS-0.3900

P/E Ratio-22.03

Earnings Date08/13/2026

imsr

Change in Working Capital

Last Annual Value

5.46M

3-Year CAGR

58%

5-Year CAGR

32%

10-Year CAGR

15%

Adjust for Inflation

Terrestrial Energy Inc. Competitors Analysis of Change in Working Capital

IMSR · NASDAQ

Company	Change in Working Capital	CAGR 3Y	CAGR 5Y	CAGR 10Y
Terrestrial Energy Inc. NASDAQ:IMSR	5.46M	58.1%	N/A	N/A
FLEX LNG Ltd. NYSE:FLNG	-14.88M	N/A	N/A	N/A
Array Technologies, Inc. NASDAQ:ARRY	-54.96M	N/A	N/A	N/A
Innovex International, Inc. NYSE:INVX	19.28M	N/A	N/A	-16.2%
Natural Resource Partners L.P. NYSE:NRP	3.10M	N/A	N/A	N/A
World Kinect Corporation NYSE:WKC	57.20M	-25.7%	N/A	12.8%
Flowco Holdings Inc. NYSE:FLOC	-2.88M	N/A	N/A	N/A
Ramaco Resources, Inc. NASDAQ:METC	-25.01M	N/A	N/A	N/A
Shoals Technologies Group, Inc. NASDAQ:SHLS	-59.76M	N/A	N/A	N/A
Kimbell Royalty Partners, LP NYSE:KRP	10.51M	N/A	N/A	62.0%

Terrestrial Energy Inc. Fair Value Envelope

IMSR · NASDAQ

Our analysis suggests that IMSR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $8.59, this represents a potential HIDDEN relative to our calculated worth for Terrestrial Energy Inc..

HIDDEN

Intrinsic Value

Current Price: $8.59

Related Guides

Blog Categories

Continue your IMSR research with focused valuation guides.

Fundamentals

Decode statement quality and operating durability.

Accounting

Interpret line items with cleaner analytical framing.

Forecasting

Translate historical performance into forward scenarios.

Reference

Use practical frameworks for statement-led valuation.

Research Paths

Pick your next lens

Snapshot

Start with context, operating signals, and key market metrics.

Value Model

Stress test fair value across bear, base, and bull assumptions.

Statements

Validate revenue quality, margins, and balance sheet durability.

Earnings Call

Read management commentary and compare it with reported outcomes.

Dividends

Check payout sustainability and long-term distribution behavior.

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.