What is Tactile Systems Technology Inc worth?
With the base-case assumptions below, a discounted cash flow model on Tactile Systems Technology Inc's reported free cash flow gives $50.40 per share. The share price was $22.73 on September 25, 2026, 55% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 7.0% | 10.0% | $32.40 | +43% |
| Base | 12.0% | 9.0% | $50.40 | +122% |
| Bull | 17.0% | 8.0% | $86.26 | +280% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $64.12 | $68.36 | $73.55 | $80.03 | $88.37 |
| 8.0% | $53.84 | $56.59 | $59.84 | $63.75 | $68.52 |
| 9.0% | $46.35 | $48.23 | $50.40 | $52.93 | $55.93 |
| 10.0% | $40.66 | $42.00 | $43.51 | $45.25 | $47.24 |
| 11.0% | $36.20 | $37.18 | $38.27 | $39.51 | $40.90 |
Where the presets come from
Base: years 1 to 5 grow at Tactile Systems Technology Inc's revenue growth rate over the last 5 fiscal years (12.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions