US · TVC
Tennessee Valley Authority
- Sector
- Financial Services · Banks - Regional
- Headquarters
- Knoxville
- Website
- tva.com
Price · as of 2025-09-30
$24.20
Market cap 12.74M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $5,247.77 | +21,585% |
| Intrinsic Value(DCF) | $145.99 | +503.26% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $17.18 | $25,689.30 | $503.19 | $11,502.86 | $5,106.19 |
| 2012 | $18.15 | $23,967.29 | $695.66 | $10,716.19 | $360.75 |
| 2013 | $15.20 | $15,438.21 | $856.49 | ||
| 2014 | $17.70 | $10,286.70 | $883.32 | ||
| 2015 | $19.06 | $11,153.85 | $1,966.13 | ||
| 2016 | $19.55 | $10,000.97 | $3,153.36 | ||
| 2017 | $20.72 | $9,466.96 | $3,666.38 | ||
| 2018 | $20.70 | $11,456.22 | $658.91 | ||
| 2019 | $23.02 | $23,688.78 | $7,260.71 | $35,638.10 | $24,009.79 |
| 2020 | $23.60 | $22,944.18 | $7,013.00 | $37,508.57 | $0.00 |
| 2021 | $23.21 | $22,524.75 | $1,877.11 | $41,952.38 | $30,027.13 |
| 2022 | $19.82 | $23,237.00 | $0.00 | $40,085.71 | $56,322.19 |
| 2023 | $21.38 | $20,797.63 | $394.63 | $35,344.76 | $4,281.57 |
| 2024 | $22.31 | $15,049.35 | $1,644.40 | $43,497.14 | $22,126.62 |
| 2025 | $24.03 | $5,247.77 | $192.23 |
AI valuation
Our deep-learning model estimates Tennessee Valley Authority's (TVC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $5,247.77
- Current price
- $24.20
- AI upside
- +21,585%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$145.99
+503.26% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TVC | Tennessee Valley Authorit… | $24.20 | 12.74M | +21,585% | +503% | — | — | — | — | 0.00 | — | — | — | 0.00% | 18.79% | 9.95% | 0.00% | 13.01% | 0.00% | — | 2.15 | 0.00 | 0.00 | — | 1982.00% | 1103.00% | -10227.00% | 103.05% | 0.00 | 0.07% | 0.00% | — | 176353.11% | 0.02 | 4.74 | 0.00 | — |
| AIFU | AIFU Inc. | $1.93 | 223.78M | +310% | +60% | +226% | — | 18.69 | 2.27 | 3.20 | -2139.87 | — | 2.27 | 38.48% | -24.10% | 25.15% | 13.40% | -24.04% | 7.55% | 0.08 | — | 2.50 | 2.40 | -5.95 | -9888.00% | -4345.00% | 5137.00% | 2.32% | 0.17 | 9.78% | 0.00% | 0.00% | 0.10% | -11.86 | 38.45 | 2.86 | 3.33 |
| ALF | Centurion Acquisition Cor… | $10.77 | 387.05M | — | — | — | — | 30.62 | 0.85 | — | -512.57 | — | 0.85 | 0.00% | — | — | — | — | — | 0.00 | — | 6.39 | 5.32 | 1.42 | — | — | — | -0.07% | -1.32 | — | 0.00% | 0.00% | 0.00% | -512.57 | -1448.55 | — | 10.36 |
| CARV | Carver Bancorp, Inc. | $1.38 | 7.3M | +1,575% | +291% | — | +102% | -0.53 | 0.25 | 0.20 | -2.75 | -0.16 | 0.25 | 55.72% | -37.50% | -37.29% | -38.24% | -55.01% | -3.39% | 0.98 | -0.91 | 0.15 | 0.67 | 0.06 | 33443.00% | -952.00% | 8670.00% | -177.07% | -2.20 | -51.49% | 0.00% | 0.00% | 0.00% | -2.57 | -2.75 | 0.97 | -1.78 |
| GLBZ | Glen Burnie Bancorp | $4.96 | 14.48M | +8,318% | +292% | -70% | — | -131.26 | 0.83 | 0.92 | 136.12 | — | 0.83 | 67.41% | -3.97% | -0.70% | -0.60% | 0.36% | -0.03% | 1.68 | -0.15 | 0.30 | 0.30 | -13.87 | -10774.00% | 1370.00% | -10425.00% | -0.36% | 0.00 | 0.07% | 5.88% | -772.30% | 68.62% | 85.26 | 1024.75 | -3.39 | -0.64 |
| MEGL | Magic Empire Global Limit… | $0.93 | 7.5M | +179,509% | +143% | +190% | — | -11.66 | 0.43 | 4.31 | 26.51 | -1.33 | 0.43 | -26.27% | -79.99% | -37.00% | -3.59% | -40.99% | -3.45% | 0.03 | -167.00 | 36.88 | 36.63 | 47.97 | 87382.00% | -731.00% | 15684.00% | -8.43% | -1.31 | -18.64% | 0.00% | 0.00% | 59.08% | 6.66 | 14.64 | -5.33 | 5.88 |
| NCPL | Netcapital Inc. | $0.51 | 2.51M | +37,371% | +2,734% | — | +281,859% | -0.34 | 0.64 | 10.95 | -0.42 | — | 45.72 | 95.36% | -952.43% | -3255.05% | -107.11% | -29.16% | -90.62% | 0.18 | -171.71 | 0.07 | 0.07 | -0.08 | -2895.00% | -8244.00% | 941.00% | -56.09% | -0.97 | -18.80% | 0.00% | 0.00% | 0.00% | -1.44 | -2.23 | 13.70 | -2.47 |
| OXBR | Oxbridge Re Holdings Limi… | $1.07 | 8.21M | +4,139% | +8,794% | — | — | -7.27 | 5.02 | 36.30 | -11.07 | — | 5.02 | 53.48% | -297.62% | -323.08% | -58.75% | -46.15% | -34.69% | 0.07 | — | — | — | 1.15 | -7337.00% | -10775.00% | -261.00% | -6.22% | — | -34.99% | 0.00% | 0.00% | 7.57% | -11.05 | -14.57 | 32.88 | -2.76 |
| SHFS | SHF Holdings, Inc. | $0.92 | 2.82M | +91,232% | +183% | — | +1,174% | -0.37 | -1.46 | 0.98 | -7.34 | -0.32 | -1.46 | 104.67% | -24.23% | -262.50% | -437.93% | -21.38% | -119.19% | -0.97 | -8.36 | 0.86 | 0.65 | -2.54 | 11466.00% | -923.00% | -14137.00% | 2.40% | 0.08 | 2.06% | 0.00% | 0.00% | 3.21% | -6.17 | 63.89 | 1.49 | -12.16 |
| WTG | Wintergreen Acquisition C… | $10.24 | 12.82M | — | — | — | — | 34.43 | 6.40 | — | — | — | 6.40 | 0.00% | — | — | — | — | — | 0.00 | — | 11.46 | 11.44 | — | — | — | — | -0.81% | -2.37 | — | 0.00% | 0.00% | 0.00% | -80.99 | -119.36 | — | 176.26 |
About Tennessee Valley Authority
Tennessee Valley Authority generates power from coal, nuclear, hydroelectric, natural gas, and renewable sources. Tennessee Valley Authority was founded in 1933 and is headquartered in Knoxville, Tennessee.
- CEO
- Donald A. Moul
- Employees
- 10.39K
- Beta
- 0.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($145.99 ÷ $24.20) − 1 = +503.26% (DCF, example).