As of 2026-09-25, the Intrinsic Value of Tidewater Renewables Ltd (LCFS.TO) is 179.04 CAD. This LCFS.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 22.35 CAD, the upside of Tidewater Renewables Ltd is 701.10%.
The range of the Intrinsic Value is 150.05 - 210.20 CAD
Based on its market price of 22.35 CAD and our intrinsic valuation, Tidewater Renewables Ltd (LCFS.TO) is undervalued by 701.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,806.95) - (219.36) | (377.26) | -1788.0% |
| DCF (Growth 10y) | (878.68) - (7,817.02) | (1,569.47) | -7122.2% |
| DCF (EBITDA 5y) | 150.05 - 210.20 | 179.04 | 701.1% |
| DCF (EBITDA 10y) | 734.15 - 1,112.78 | 910.72 | 3974.8% |
| Fair Value | 1.13 - 1.13 | 1.13 | -94.95% |
| P/E | 11.74 - 23.31 | 18.33 | -18.0% |
| EV/EBITDA | 11.58 - 59.92 | 33.55 | 50.1% |
| EPV | (19.10) - (23.74) | (21.42) | -195.8% |
| DDM - Stable | 3.45 - 59.00 | 31.23 | 39.7% |
| DDM - Multi | 39.13 - 524.81 | 73.12 | 227.1% |
| Market Cap (mil) | 816.45 |
| Beta | 0.21 |
| Outstanding shares (mil) | 36.53 |
| Enterprise Value (mil) | 1,001.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.46% |
| Cost of Debt | 8.85% |
| WACC | 6.38% |