TSSI Hawk 2026 EV/Adjusted EBITDA Valuation

TSS Inc. (TSSI)
By@hypertonx
Assumptions as of 2026-08-14
USD
Updated Aug 14, 2026 · Revised 1 time
Download Excel

TSSI Hawk 2026 EV/Adjusted EBITDA Valuation

as of 2026-08-14

Fair value per share
$13.76
Upside / downside
63.5%
Implied enterprise value
$333.3
Implied equity value
$386.7

Balance sheet assumptions

$53.4

Market

$8.42
Latest TSSI quote · updated Sep 9, 2026 11:13 AM MDT
28.1

Operating assumptions

$21.5

Valuation assumptions

15.5

Sources

  1. Modeledge market data showed TSSI at $9.53 and market capitalization of about $267.5 million on 2026-08-14; diluted shares are inferred from market capitalization divided by price and rounded.
  2. Q2 2026 results reported revenue of $35.1 million, systems integration revenue of $13.9 million up 46% year-over-year, gross profit of $8.0 million, net income of $1.4 million, adjusted EBITDA of $4.5 million, and year-to-date adjusted EBITDA of $9.8 million. — sec.gov
  3. Management said systems integration represented 39% of Q2 revenue, began deploying about $17 million for next-generation AI data center technology, and maintained 2026 adjusted EBITDA outlook toward the upper end of the $20 million to $22 million range. — ir.tssiusa.com
  4. Q2 2026 balance sheet reported $67.7 million cash and cash equivalents, $1.8 million restricted cash, $4.2 million current long-term debt, and $11.9 million non-current long-term debt, supporting a net-cash estimate of $53.4 million excluding operating leases. — sec.gov

Built with Modeledge MCP

Connect your MCP client to research filings and earnings calls, then build a living financial model like this one.

Connect your agent