Tempus AI, Inc.

Tempus AI, Inc.

TEMยทNASDAQ

$47.51

+0.30%
HealthcareMedical - Healthcare Information Services

Tempus AI, Inc. operates as a healthcare technology company. It engages in providing next generation sequencing diagnostics, polymerase chain reaction profiling, molecular genotyping, and other anatomic and molecular pathology testing to healthcare providers, pharmaceutical companies, biotechnology companies, researchers, and other third parties. The company offers Insights, a license library of linked clinical, molecular, and imaging de-identified data, as well as a suite of analytical services to analytic and cloud-and-compute tools to pharmaceutical and biotechnology companies; and Trials that provides clinical trial matching services to pharmaceutical companies. In addition, it operates Next; Algos, a suite of algorithmic tests in oncology; Hub, a desktop and mobile platform for ordering, managing, and receiving tests and patient results; and Lens, a platform for researchers and scientists to find, access, and analyze Tempus data. The company has a strategic collaborations agreement with AstraZeneca and Pathos AI, Inc. to develop therapeutic programs in oncology. The company was formerly known as Tempus Labs, Inc. and changed its name to Tempus AI, Inc. in January 2023. Tempus AI, Inc. was incorporated in 2015 and is headquartered in Chicago, Illinois.

At a Glance

Live Snapshot
Market Cap$8.29B
EPS-1.4100
P/E Ratio-33.70
Earnings Date08/14/2026
Tempus AI, Inc.

Tempus AI, Inc. Fair Value Envelope

TEM ยท NASDAQ

Our analysis suggests that TEM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $47.51, this represents a potential HIDDEN relative to our calculated worth for Tempus AI, Inc..

Intrinsic Value
Current Price: $47.51

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-$806.2M
+ Cash & Equivalents$604.8M
Firm Value-$201.4M
- Debt$815.7M
Equity Value-$1.0B
/ Shares Outstanding171,464,161B
DCF Value-$6
OVERVALUED BY 112%

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
-$189.2M
-$164.1M
-$142.4M
-$123.5M
-$107.2M
-$93.0M
-$80.7M
-$70.0M
-$60.7M
-$52.7M
Maintenance CapEx
-$3.7M
-$3.2M
-$2.7M
-$2.4M
-$2.1M
-$1.8M
-$1.6M
-$1.4M
-$1.2M
-$1.0M
Owner Earnings
-$192.9M
-$167.3M
-$145.1M
-$125.9M
-$109.2M
-$94.8M
-$82.2M
-$71.3M
-$61.9M
-$53.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$178.6M
-$143.4M
-$115.2M
-$92.6M
-$74.3M
-$59.7M
-$48.0M
-$38.5M
-$31.0M
-$24.9M
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.