I based it on TEN's Financial statement from Comsecs from 2008 to 2012.
Using the basic cash flow valuation with anticipated growth and debts projection for equity valuation.
The most concerned factor is TEN's current highest liabilities since 2008. The current short-terms payable debts is well exceeding cash and receivables is also a concern for this period.
