Tandem Diabetes Care, Inc.

Tandem Diabetes Care, Inc.

TNDMยทNASDAQ

$19.12

+2.8%
HealthcareMedical - Devices

Tandem Diabetes Care, Inc., a medical device company, designs, develops, and commercializes various products for people with insulin-dependent diabetes in the United States and internationally. The company's flagship product is the t:slim X2 insulin delivery system, a pump platform that comprises t:slim X2 pump, its 300-unit disposable insulin cartridge, and an infusion set. It also provides t:slim X2 insulin with Basal-IQ and control IQ technology; t:slim X2 with G5 Integration; and Tandem Device Updater, a tool that allows users to update their pump's software. In addition, the company offers t:connect, a web-based data management application, which provides a visual way to display diabetes therapy management data from the pump, continuous glucose monitoring, and supported blood glucose meters for users, their caregivers, and their healthcare providers; and Sugarmate, a mobile app for people with diabetes who use insulin. It has development and commercialization agreements with Dexcom, Inc. and Abbott Laboratories. The company was formerly known as Phluid Inc. and changed its name to Tandem Diabetes Care, Inc. in January 2008. Tandem Diabetes Care, Inc. was incorporated in 2006 and is headquartered in San Diego, California.

At a Glance

Live Snapshot
Market Cap$1.31B
EPS-3.0400
P/E Ratio-6.29
Earnings Date08/05/2026
Tandem Diabetes Care, Inc.

Tandem Diabetes Care, Inc. Fair Value Envelope

TNDM ยท NASDAQ

Our analysis suggests that TNDM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $19.1191, this represents a potential HIDDEN relative to our calculated worth for Tandem Diabetes Care, Inc..

Intrinsic Value
Current Price: $19.1191

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-$11.8M
+ Cash & Equivalents$90.6M
Firm Value$78.8M
- Debt$444.5M
Equity Value-$365.7M
/ Shares Outstanding67,802,359B
DCF Value-$5
OVERVALUED BY 128%

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
-$4.9M
-$2.4M
-$1.2M
-$607.6K
-$303.8K
-$151.9K
-$75.9K
-$38.0K
-$19.0K
-$9.5K
Maintenance CapEx
-$2.0M
-$997.4K
-$498.7K
-$249.4K
-$124.7K
-$62.3K
-$31.2K
-$15.6K
-$7.8K
-$3.9K
Owner Earnings
-$6.9M
-$3.4M
-$1.7M
-$856.9K
-$428.5K
-$214.2K
-$107.1K
-$53.6K
-$26.8K
-$13.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$6.3M
-$2.9M
-$1.4M
-$629.9K
-$291.6K
-$135.0K
-$62.5K
-$28.9K
-$13.4K
-$6.2K
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.