← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Jun 4, 2026

Terrestrial Energy Inc. /DE/ (HOND)

NASDAQ

$6.47

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

36.0/100

WEAK BUSINESS

Terrestrial Energy Inc. /DE/ (HOND) scores 36/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full HOND quality analysis & detailed breakdown

VALUATION SIGNAL

N/A (Requires more data)

Requires fair value calculation and current price data

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full HOND valuation analysis · → View full HOND Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-28.2%)

Debt-to-Equity (Solvency Risk):EXCELLENT (0.01x)

Operating Margin (Operational Efficiency):CRITICAL (0.0%)

Return on Capital (Capital Efficiency):CRITICAL (-12.4%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

Terrestrial Energy Inc. /DE/ (HOND) stock report — Zyberno Score 36/100 (WEAK BUSINESS). Full financial analysis on Zyberno.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:6.47

Market Cap:$684.93M

Valuation Multiples (2)

P/B Ratio:2.37x

Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$613.95M

B. Profitability Assessment

Return Metrics (5)

ROE:

-28.2%

📊 Click to view full HOND ROE analysis →

ROA:-14.5%

Roic:

-12.4%

📊 Click to view full HOND ROIC analysis →

Reinvestment Rate:2.4%

Fundamental Growth Rate (g):-0.3%

Margin Analysis (1)

Ebitda Margin:-13,999.2%

Yield Metrics (2)

Earnings Yield:-$999.00

Dividend Yield:0.0%

C. Log-Linear Regression Growth Trends

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):38.5%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:54.82x

Quick Ratio:54.82x

Cash Ratio:15.24x

Leverage Analysis (3)

Debt To Equity Ttm:0.01x

Debt-to-Equity Ratio:0.01x

Debt To Ebitda:-999.00x

Coverage Ratios (1)

Times Interest Earned:-999.00

Capital Structure (4)

Working Capital:271,695,000.00

Cash And Cash Equivalents:76,946,000.00

Long Term Debt:$1.48M

Net Debt:-$70.97M

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

$248.36K

Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00-$36.02M

Bottom Line Performance (3)

Net income TTM: -$39.21M

Linear Growth: 38.5%

📊 Click to view full HOND Net Income analysis & methodology →

Income Before Tax:-$10.47M

Ebitda Ttm:-34,767,951.00

Operating Expenses (5)

Operating Expenses:11,931,000.00

R And D Expense:4,566,000.00

Sga Expense:20,467,642.00

Income Tax Expense:$37.00K

Interest Expense:0.00

Expense Ratios (3)

R And D To Revenue Percentage:1,838.5%

Sga To Revenue Percentage:8,241.2%

Ebitda Margin:-13,999.2%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$295.17M

Current Assets:$276.74M

Ppe Net:831,000.00

Goodwill:0.00

Intangible Assets:$699.00K

Liability Structure (4)

Total Liabilities:6,572,000.00

Current Liabilities:5,048,000.00

Long Term Debt:$1.48M

Short Term Debt:$4.50M

Equity & Capital (3)

Equity:$288.60M

Retained Earnings:-$135.13M

Common Stock:500,000,000.00

Working Capital Items (3)

Accounts Receivable:0.00

Inventory:0.00

Accounts Payable:4,495,000.00

Special Items (2)

Contract Liabilities:0.00

Stock Based Compensation:2,761,000.00

C. Cash Flow Analysis

Operating Activities (2)

-$25.41M-$17.53M

Investment Activities (1)

Investing Cash Flow:-$11.51M

Financing Activities (3)

Financing Cash Flow:$149.00K

Dividends Paid Ttm:0.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:292,000,000.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$0.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:-$0.37

Revenue & Cash Per Share (2)

Sales Per Share Ttm:0.00

Operating Cash Flow Per Share:-$0.08

Book Value & Capital (2)

Book Value Per Share:$2.73

Cash Per Share:0.73

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.00x

Working Capital Turnover Ttm:0.00x

Receivables Management (2)

Receivables Turnover Ttm:-999.00x

Days Sales Outstanding Ttm:-999.00

Inventory Management (2)

Inventory Turnover Ttm:-999.00x

Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:6,606.12

Cash Conversion Cycle:-8,604.12

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:100.00

Quality Score:40.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Damodaran Growth Analysis (2)

Reinvestment Rate:2.4%

Fundamental Growth Rate (g):-0.3%

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Net Income Growth Rate (Linear):38.5%

C. Company Profile & Context

Corporate Information (6)

Symbol:HOND

Company Name:Terrestrial Energy Inc. /DE/

Sector:Unknown

Industry:Fabricated Plate Work (Boiler Shops)

Exchange:NASDAQ

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:low

Volume Category:N/A

Share Structure (3)

Shares Outstanding:105.86M

Shares Outstanding Basic:105.86M

Shares Outstanding Diluted:105.86M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-06-04 02:03:14 UTC

Data Timestamp:2026-06-04T02:03:14.623111