ET.TO
Evertz Technologies Ltd
Price:  
12.06 
CAD
Volume:  
10,300.00
Canada | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ET.TO Intrinsic Value

9.70 %
Upside

What is the intrinsic value of ET.TO?

As of 2025-06-20, the Intrinsic Value of Evertz Technologies Ltd (ET.TO) is 13.23 CAD. This ET.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.06 CAD, the upside of Evertz Technologies Ltd is 9.70%.

The range of the Intrinsic Value is 10.46 - 18.69 CAD

Is ET.TO undervalued or overvalued?

Based on its market price of 12.06 CAD and our intrinsic valuation, Evertz Technologies Ltd (ET.TO) is undervalued by 9.70%.

12.06 CAD
Stock Price
13.23 CAD
Intrinsic Value
Intrinsic Value Details

ET.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.46 - 18.69 13.23 9.7%
DCF (Growth 10y) 11.07 - 18.57 13.63 13.0%
DCF (EBITDA 5y) 14.01 - 17.65 15.81 31.1%
DCF (EBITDA 10y) 13.72 - 18.22 15.82 31.2%
Fair Value 3.96 - 3.96 3.96 -67.14%
P/E 14.50 - 25.65 20.39 69.1%
EV/EBITDA 12.58 - 35.90 20.05 66.2%
EPV 10.05 - 13.41 11.73 -2.7%
DDM - Stable 5.37 - 13.56 9.46 -21.5%
DDM - Multi 9.30 - 16.65 11.79 -2.2%

ET.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 915.35
Beta 0.87
Outstanding shares (mil) 75.90
Enterprise Value (mil) 843.26
Market risk premium 5.10%
Cost of Equity 9.80%
Cost of Debt 4.25%
WACC 9.61%