T1 Energy (TE)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $1.5B, T1 Energy's free cash flow of $17M (fiscal 2025) would need to grow about 25% a year for the stock to be worth today's price.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from T1 Energy's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from TE's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from T1 Energy's 10-K filings. Ten years of the full income statement, balance sheet and cash flow.
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | — | — | $0 | $3M | $755M |
| Net income | -$93M | -$99M | -$72M | -$451M | -$368M |
| Free cash flow | -$77M | -$271M | -$276M | -$154M | $17M |
| EPS (diluted) | -$1.24 | -$0.83 | -$0.51 | -$3.20 | -$2.19 |
| Operating margin | — | — | — | -2685.5% | -31.1% |
Superinvestors who own TE
From each investor's latest 13F filing (what a 13F shows).
Insider buying
Open-market purchases by T1 Energy's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when TE trades at or below it.
New accounts get 7 days of Pro, price alerts included. No card needed.
In the full deep dive
Questions
What growth does T1 Energy's stock price imply?
At a market value of $1.5B, T1 Energy would need its free cash flow to grow about 25% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price.
Are T1 Energy insiders buying the stock?
No open-market insider purchases of TE in the last 12 months, according to SEC Form 4 filings.
Companies like T1 Energy
All Industrials stocks · Electrical Equipment & Parts stocks · Stock lists
Prices and ratios as of Oct 11, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.