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
406.15 CAD
Intrinsic Value
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% |