As of 2025-07-01, the Intrinsic Value of Evertz Technologies Ltd (ET.TO) is 13.08 CAD. This ET.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.40 CAD, the upside of Evertz Technologies Ltd is 5.50%.
The range of the Intrinsic Value is 10.40 - 18.29 CAD
Based on its market price of 12.40 CAD and our intrinsic valuation, Evertz Technologies Ltd (ET.TO) is undervalued by 5.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.40 - 18.29 | 13.08 | 5.5% |
| DCF (Growth 10y) | 11.00 - 18.18 | 13.48 | 8.7% |
| DCF (EBITDA 5y) | 14.28 - 18.41 | 16.25 | 31.0% |
| DCF (EBITDA 10y) | 13.88 - 18.73 | 16.10 | 29.8% |
| Fair Value | 3.96 - 3.96 | 3.96 | -68.04% |
| P/E | 15.95 - 28.10 | 21.92 | 76.8% |
| EV/EBITDA | 12.94 - 39.22 | 21.70 | 75.0% |
| EPV | 10.00 - 13.23 | 11.61 | -6.3% |
| DDM - Stable | 5.34 - 13.26 | 9.30 | -25.0% |
| DDM - Multi | 9.24 - 16.30 | 11.66 | -6.0% |
| Market Cap (mil) | 941.16 |
| Beta | 0.84 |
| Outstanding shares (mil) | 75.90 |
| Enterprise Value (mil) | 869.07 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.89% |
| Cost of Debt | 4.25% |
| WACC | 9.70% |