As of 2025-09-18, the Intrinsic Value of Economic Investment Trust Ltd (EVT.TO) is 75.10 CAD. This EVT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.00 CAD, the upside of Economic Investment Trust Ltd is 275.50%.
The range of the Intrinsic Value is 63.18 - 93.29 CAD
Based on its market price of 20.00 CAD and our intrinsic valuation, Economic Investment Trust Ltd (EVT.TO) is undervalued by 275.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.18 - 93.29 | 75.10 | 275.5% |
| DCF (Growth 10y) | 69.55 - 100.22 | 81.76 | 308.8% |
| DCF (EBITDA 5y) | 83.63 - 133.55 | 105.34 | 426.7% |
| DCF (EBITDA 10y) | 84.73 - 133.24 | 105.34 | 426.7% |
| Fair Value | 174.81 - 174.81 | 174.81 | 774.06% |
| P/E | 37.03 - 82.79 | 64.03 | 220.1% |
| EV/EBITDA | 94.27 - 182.22 | 125.37 | 526.8% |
| EPV | 27.54 - 36.05 | 31.79 | 59.0% |
| DDM - Stable | 35.03 - 73.25 | 54.14 | 170.7% |
| DDM - Multi | 32.17 - 52.72 | 39.98 | 99.9% |
| Market Cap (mil) | 1,084.40 |
| Beta | 0.73 |
| Outstanding shares (mil) | 54.22 |
| Enterprise Value (mil) | 1,079.39 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.78% |
| Cost of Debt | 5.00% |
| WACC | 8.11% |