Graham-Dodd Method
Terrestrial Energy Inc. (IMSRW)
Conservative intrinsic value from tangible book and retained earnings. Tweak any input — the result updates live and the URL captures the full scenario for sharing. Read the methodology.
Previous Close
$2.92
Graham-Dodd value
$56.00
Margin of safety
+1817.8%
Valuation input data
Result updates live as you change inputs. Tweaks are mirrored into the URL so you can bookmark or share a scenario.