As of 2025-05-15, the Intrinsic Value of Economic Investment Trust Ltd (EVT.TO) is 771.31 CAD. This EVT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 186.75 CAD, the upside of Economic Investment Trust Ltd is 313%.
The range of the Intrinsic Value is 633.35 - 997.33 CAD.
Based on its market price of 186.75 CAD and our intrinsic valuation, Economic Investment Trust Ltd (EVT.TO) is undervalued by 313%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 633.35 - 997.33 | 771.31 | 313.0% | |
DCF (Growth Exit 10Y) | 698.12 - 1,076.49 | 842.35 | 351.1% | |
Peter Lynch Fair Value | 1,258.72 - 1,258.72 | 1,258.72 | 574.01% | |
P/E Multiples | 896.21 - 1,429.42 | 1,162.78 | 522.6% | |
EV/EBITDA Multiples | 1,040.5 - 1,431.68 | 1,279.22 | 585.0% | |
Earnings Power Value | 281.88 - 390.48 | 336.18 | 80.0% | |
Dividend Discount Model - Stable | 258.11 - 598.78 | 428.44 | 129.4% | |
Dividend Discount Model - Multi Stages | 289.76 - 552.34 | 382.73 | 104.9% |
Market Cap (mil) | 1,012 |
Beta | 0.73 |
Outstanding shares (mil) | 5 |
Enterprise Value (mil) | 999 |
Market risk premium | 5.6% |
Cost of Equity | 11.15% |
Cost of Debt | 5% |
WACC | 7.8% |