Tallinnadam AS (OTSE:TSM1T) Enterprise Value: €460.4 Mil (As of Jul. 25, 2026) ***

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

OTSE:TSM1T Tallinna Sadam AS OTSE:TSM1T
81 GF Score
Price €1.26
GF Value €1.20
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Tallinnadam AS Enterprise Value?

Tallinnadam AS OTSE:TSM1T -0.16% 81 Enterprise Value is €460.4 Mil as of Jul. 25, 2026. GuruFocus rates OTSE:TSM1T with a GF Score™ of 81/100 and a GF Value™ of €1.20 (Fairly Valued). The stock has 5 warning signs investors should review.

Think of Enterprise Value as the theoretical takeover price. It is more comprehensive than market capitalization (Market Cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

EV-to-EBIT is calculated as Enterprise Value divided by its EBIT. As of today, Tallinnadam AS's Enterprise Value is €460.4 Mil. Tallinnadam AS's EBIT for the trailing twelve months (TTM) ended in Mar. 2026 was €31.0 Mil. Therefore, Tallinnadam AS's EV-to-EBIT ratio for today is 14.86.

EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA. As of today, Tallinnadam AS's Enterprise Value is €460.4 Mil. Tallinnadam AS's EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 was €31.0 Mil. Therefore, Tallinnadam AS's EV-to-EBITDA ratio for today is 14.86.

EV-to-Revenue is calculated as Enterprise Value divided by its Revenue. As of today, Tallinnadam AS's Enterprise Value is €460.4 Mil. Tallinnadam AS's Revenue for the trailing twelve months (TTM) ended in Mar. 2026 was €118.5 Mil. Therefore, Tallinnadam AS's EV-to-Revenue ratio for today is 3.89.

EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations. As of today, Tallinnadam AS's Enterprise Value is €460.4 Mil. Tallinnadam AS's Cash Flow from Operations for the trailing twelve months (TTM) ended in Mar. 2026 was €45.3 Mil. Therefore, Tallinnadam AS's EV-to-OCF ratio for today is 10.15.

EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow. As of today, Tallinnadam AS's Enterprise Value is €460.4 Mil. Tallinnadam AS's Free Cash Flow for the trailing twelve months (TTM) ended in Mar. 2026 was €12.9 Mil. Therefore, Tallinnadam AS's EV-to-FCF ratio for today is 35.77.

*** Please note that the current Enterprise Value is calculated using the current market capitalization and the most recently available financial data. If key financial fields—Long-Term Debt & Capital Lease Obligation and Short-Term Debt & Capital Lease Obligation—are recorded as null in the latest reporting period, our data vendor will default to using data from the prior period with valid entries.


Tallinnadam AS  (OTSE:TSM1T) Enterprise Value Explanation

When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.

If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.

The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of Enterprise Value.

For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.

Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.

1. EV-to-EBIT is calculated as Enterprise Value divided by its EBIT.

Tallinnadam AS's EV-to-EBIT for today is

EV-to-EBIT=Enterprise Value (Today)/EBIT (TTM)
=460.386/30.977
=14.86

Tallinnadam AS's current Enterprise Value is €460.4 Mil.
Tallinnadam AS's EBIT for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was €31.0 Mil.

2. EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA.

Tallinnadam AS's EV-to-EBITDA for today is:

EV-to-EBITDA=Enterprise Value (Today)/EBITDA(TTM)
=460.386/30.977
=14.86

Tallinnadam AS's current Enterprise Value is €460.4 Mil.
Tallinnadam AS's EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was €31.0 Mil.

3. EV-to-Revenue is calculated as Enterprise Value divided by its Revenue.

Tallinnadam AS's EV-to-Revenue for today is:

EV-to-Revenue=Enterprise Value (Today)/Revenue (TTM)
=460.386/118.503
=3.89

Tallinnadam AS's current Enterprise Value is €460.4 Mil.
Tallinnadam AS's Revenue for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was €118.5 Mil.

4. EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations.

Tallinnadam AS's EV-to-OCF for today is:

EV-to-OCF=Enterprise Value (Today)/Cash Flow from Operations (TTM)
=460.386/45.338
=10.15

Tallinnadam AS's current Enterprise Value is €460.4 Mil.
Tallinnadam AS's Cash Flow from Operations for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was €45.3 Mil.

5. EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow.

Tallinnadam AS's EV-to-FCF for today is:

EV-to-FCF=Enterprise Value (Today)/Free Cash Flow (TTM)
=460.386/12.871
=35.77

Tallinnadam AS's current Enterprise Value is €460.4 Mil.
Tallinnadam AS's Free Cash Flow for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was €12.9 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Tallinnadam AS Enterprise Value Related Terms


Tallinnadam AS Enterprise Value Historical Data

* Premium members only.

The historical data trend for Tallinnadam AS's Enterprise Value can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Tallinnadam AS Enterprise Value Chart

Tallinnadam AS Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Enterprise Value
Get a 7-Day Free Trial Premium Member Only Premium Member Only 657.43 518.54 440.33 423.35 482.56

Tallinnadam AS Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Enterprise Value Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 439.91 458.21 450.37 482.56 497.21

OTSE:TSM1T vs KEX: Enterprise Value Comparison

For the Marine Shipping subindustry, Tallinnadam AS's Enterprise Value, along with its competitors' market caps and Enterprise Value data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Tallinnadam AS Enterprise Value vs Transportation Industry

For the Transportation industry and Industrials sector, Tallinnadam AS's Enterprise Value distribution charts can be found below:

* The bar in red indicates where Tallinnadam AS's Enterprise Value falls into.


OTSE:TSM1T
81GF Score
Tallinna Sadam AS OTSE:TSM1T
Enterprise Value is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tallinnadam AS Enterprise Value Calculation

Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

Tallinnadam AS's Enterprise Value for the fiscal year that ended in Dec. 2025 is calculated as

Tallinnadam AS's Enterprise Value for the quarter that ended in Mar. 2026 is calculated as

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about Enterprise Value →
What does a Enterprise Value of €460.4 Mil mean?
Tallinnadam AS (OTSE:TSM1T) has a Enterprise Value of €460.4 Mil as of Jul. 25, 2026. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on Tallinnadam AS and its competitors.
Is Tallinnadam AS's Enterprise Value too high?
Tallinnadam AS's current Enterprise Value is €460.4 Mil. Overall, Tallinnadam AS has a GF Score™ of 81/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Tallinnadam AS's Enterprise Value compare to KEX?
Tallinnadam AS's Enterprise Value of €460.4 Mil can be compared against companies in the Transportation industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Enterprise Value for a Transportation company?
A good Enterprise Value depends on the Transportation industry context. However, Enterprise Value should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Enterprise Value mean?
A high Enterprise Value can signal that a stock is expensive relative to its fundamentals. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on Tallinnadam AS and its competitors. Tallinnadam AS's current Enterprise Value is €460.4 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tallinnadam AS stock overvalued right now?
Based on GuruFocus' analysis, Tallinnadam AS (OTSE:TSM1T) is currently considered Fairly Valued. The stock's GF Value™ is €1.20, compared to a current price of €1.26 — trading 4.7% above its estimated fair value. The current Enterprise Value is €460.4 Mil. Tallinnadam AS's overall GF Score™ is 81/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Enterprise Value calculated?
Enterprise Value is calculated from a company's financial statements. For Tallinnadam AS (OTSE:TSM1T), the current Enterprise Value is €460.4 Mil as of Jul. 25, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Tallinnadam AS (OTSE:TSM1T) Overvalued in 2026?

Based on GuruFocus' analysis, Tallinnadam AS stock appears to be overvalued. The current stock price of €1.26 is trading 4.7% above its estimated GF Value™ of €1.20. GuruFocus considers Tallinnadam AS to be Fairly Valued.

Key valuation signals for OTSE:TSM1T:

  • Enterprise Value: €460.4 Mil
  • GF Value™: €1.20 vs. price of €1.26 (4.7% above fair value)
  • GF Score™: 81/100 with 5 warning signs

No single metric tells the full story. See the OTSE:TSM1T stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tallinnadam AS Business Description

Other Exchanges K9B:Germany
Address Sadama 25, Tallinn, EST, 15051
Tallinna Sadam AS is the owner and operator of the Port of Tallinn. It owns two passenger harbours and two cargo harbours. Through its subsidiary, the company also operates ferries and provides passenger transport services between Estonia's mainland and Saaremaa and Hiiumaa islands. The group's reportable segments are Passenger harbours, Cargo harbours, Ferry and Others. Maximum revenue is derived from the Passenger harbours segment, which represents revenue generated by passenger harbours consisting mainly of vessel dues collected from ferries and cruise ships, and passenger fees charged for using services provided by the harbours. Geographically, the group earns a majority of its revenue in Estonia.
81GF Score

Get the complete analysis for OTSE:TSM1T

Enterprise Value is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€1.26
Price
€1.20
GF Value