ET.TO
Evertz Technologies Ltd
Price:  
14.49 
CAD
Volume:  
13,939.00
Canada | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ET.TO Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Evertz Technologies Ltd (ET.TO) is 16.47 CAD. This ET.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.49 CAD, the upside of Evertz Technologies Ltd is %.

The range of the Intrinsic Value is 11.79 - 28.92 CAD

14.49 CAD
Stock Price
16.47 CAD
Intrinsic Value
Intrinsic Value Details

ET.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.79 - 28.92 16.47 13.7%
DCF (Growth 10y) 12.72 - 29.33 17.33 19.6%
DCF (EBITDA 5y) 17.11 - 28.04 21.26 46.7%
DCF (EBITDA 10y) 17.08 - 30.27 22.02 51.9%
Fair Value 10.13 - 10.13 10.13 -30.09%
P/E 21.99 - 33.01 27.68 91.0%
EV/EBITDA 17.64 - 34.75 25.01 72.6%
EPV 7.59 - 11.71 9.65 -33.4%
DDM - Stable 6.79 - 19.74 13.26 -8.5%
DDM - Multi 11.64 - 24.30 15.54 7.2%

ET.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,101.83
Beta 0.34
Outstanding shares (mil) 76.04
Enterprise Value (mil) 1,072.13
Market risk premium 5.10%
Cost of Equity 9.66%
Cost of Debt 38.71%
WACC 10.21%