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

Depreciation and Amortization

Last Annual Value

1.16M

3-Year CAGR

-14%

5-Year CAGR

-9%

10-Year CAGR

-4%

Adjust for Inflation

Terrestrial Energy Inc. Competitors Analysis of Depreciation and Amortization

IMSR · NASDAQ

Company	Depreciation and Amortization	CAGR 3Y	CAGR 5Y	CAGR 10Y
Terrestrial Energy Inc. NASDAQ:IMSR	1.16M	-14.1%	N/A	N/A
FLEX LNG Ltd. NYSE:FLNG	76.62M	1.5%	1.9%	187.3%
Array Technologies, Inc. NASDAQ:ARRY	47.29M	-4.8%	12.8%	N/A
Innovex International, Inc. NYSE:INVX	60.74M	26.4%	14.8%	6.7%
Natural Resource Partners L.P. NYSE:NRP	14.96M	-6.8%	-4.8%	-10.0%
World Kinect Corporation NYSE:WKC	98.20M	-2.1%	3.9%	1.8%
Flowco Holdings Inc. NYSE:FLOC	154.66M	51.7%	N/A	N/A
Ramaco Resources, Inc. NASDAQ:METC	68.16M	7.0%	20.5%	64.1%
Shoals Technologies Group, Inc. NASDAQ:SHLS	14.44M	11.1%	7.5%	N/A
Kimbell Royalty Partners, LP NYSE:KRP	348.00K	-84.7%	-60.7%	-14.2%

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.