EVT.TO
Economic Investment Trust Ltd
Price:  
162.80 
CAD
Volume:  
1,799.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EVT.TO Intrinsic Value

149.50 %
Upside

As of 2024-12-15, the Intrinsic Value of Economic Investment Trust Ltd (EVT.TO) is 406.15 CAD. This EVT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 162.80 CAD, the upside of Economic Investment Trust Ltd is 149.50%.

The range of the Intrinsic Value is 312.65 - 589.59 CAD

162.80 CAD
Stock Price
406.15 CAD
Intrinsic Value
Intrinsic Value Details

EVT.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 312.65 - 589.59 406.15 149.5%
DCF (Growth 10y) 346.04 - 638.51 445.32 173.5%
DCF (EBITDA 5y) 536.91 - 786.87 677.02 315.9%
DCF (EBITDA 10y) 508.78 - 807.65 659.20 304.9%
Fair Value 1,648.21 - 1,648.21 1,648.21 912.41%
P/E 599.52 - 1,845.99 1,124.84 590.9%
EV/EBITDA 694.71 - 1,929.61 1,259.17 673.4%
EPV 223.50 - 362.55 293.03 80.0%
DDM - Stable 312.51 - 937.38 624.94 283.9%
DDM - Multi 145.28 - 363.92 210.20 29.1%

EVT.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 882.38
Beta 0.73
Outstanding shares (mil) 5.42
Enterprise Value (mil) 870.46
Market risk premium 5.10%
Cost of Equity 11.05%
Cost of Debt 5.00%
WACC 7.73%