Team Inc. (TISI) intrinsic value & 10-year financials
Team Inc. (TISI) has a Graham intrinsic value of $31.47 per share. At $23.81 on Oct 27, 2026, the stock trades 24% below that value. Over the last 10 fiscal years revenue shrank 3.2% a year to $896.5M, with an average return on invested capital of -8.1%.
- Graham intrinsic value
- $31.47
- Share price (Oct 27, 2026)
- $23.81
- Price vs Graham value
- 24% below
- Market cap
- $107.2M
- Revenue (FY2025)
- $896.5M
- Revenue growth (10-yr CAGR)
- -3.2%
- ROIC (10-yr avg)
- -8.1%
- Free cash flow (FY2025)
- -$20.6M
TISI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $896.5M | -$49.2M | -$11.70 | -$20.6M | 1.6% | 5.2% |
| FY2024 | $852.3M | -$38.3M | -$8.64 | $13.3M | 1.2% | 3.3% |
| FY2023 | $862.6M | -$75.7M | -$17.32 | -$21.4M | -1.5% | -4.0% |
| FY2022 | $840.2M | $70.1M | $16.73 | -$82.6M | -4.7% | -10.3% |
| FY2021 | $874.6M | -$186.0M | -$6.01 | -$53.1M | -14.4% | -28.2% |
| FY2020 | $852.5M | -$237.2M | -$7.74 | $32.8M | -25.5% | -32.5% |
| FY2019 | $1.2B | -$32.4M | -$1.07 | $29.8M | -0.2% | -0.3% |
| FY2018 | $1.2B | -$63.1M | -$2.10 | $14.7M | -3.1% | -3.2% |
| FY2017 | $1.2B | -$104.2M | -$3.49 | -$50.5M | -9.6% | -10.4% |
| FY2016 | $1.2B | -$12.7M | -$0.45 | $33.8M | -0.3% | -0.3% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
TEAM INC is facing top-line stagnation, with revenue contracting over the decade.
TEAM INC has historically struggled to out-earn its cost of capital, averaging just -8.1% ROIC.
Over the decade, TEAM INC shows that management has aggressively returned capital to shareholders by retiring 84.0% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, TEAM INC is modeled at -3.2% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $31.47 per share.