What is the intrinsic value of ET.TO?

As of 2025-09-14, the Intrinsic Value of Evertz Technologies Ltd (ET.TO) is 14.38 CAD. This ET.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.09 CAD, the upside of Evertz Technologies Ltd is 18.90%.

The range of the Intrinsic Value is 11.32 - 20.48 CAD

Is ET.TO undervalued or overvalued?

Based on its market price of 12.09 CAD and our intrinsic valuation, Evertz Technologies Ltd (ET.TO) is undervalued by 18.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	11.32 - 20.48	14.38	18.9%
DCF (Growth 10y)	11.71 - 19.77	14.43	19.4%
DCF (EBITDA 5y)	15.07 - 18.33	17.00	40.6%
DCF (EBITDA 10y)	14.74 - 18.92	16.96	40.2%
Fair Value	3.94 - 3.94	3.94	-67.44%
P/E	16.50 - 27.42	21.56	78.4%
EV/EBITDA	15.17 - 23.41	17.36	43.6%
EPV	9.61 - 12.22	10.91	-9.7%
DDM - Stable	5.78 - 14.76	10.27	-15.1%
DDM - Multi	10.20 - 18.29	12.93	6.9%