OTEX.TO
Open Text Corp
Price:  
40.63 
CAD
Volume:  
361,811.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OTEX.TO Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Open Text Corp (OTEX.TO) is 28.79 CAD. This OTEX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.63 CAD, the upside of Open Text Corp is %.

The range of the Intrinsic Value is 6.43 - 110.11 CAD

40.63 CAD
Stock Price
28.79 CAD
Intrinsic Value
Intrinsic Value Details

OTEX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.43 - 110.11 28.79 -29.1%
DCF (Growth 10y) 19.08 - 146.10 46.69 14.9%
DCF (EBITDA 5y) 23.23 - 109.40 60.51 48.9%
DCF (EBITDA 10y) 34.41 - 141.72 78.15 92.3%
Fair Value 4.22 - 4.22 4.22 -89.62%
P/E 39.16 - 62.80 50.36 24.0%
EV/EBITDA 33.47 - 255.80 117.89 190.2%
EPV 19.50 - 46.56 33.03 -18.7%
DDM - Stable 4.86 - 13.32 9.09 -77.6%
DDM - Multi 15.78 - 29.48 20.20 -50.3%

OTEX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,086.67
Beta 1.39
Outstanding shares (mil) 272.87
Enterprise Value (mil) 20,990.69
Market risk premium 5.10%
Cost of Equity 12.92%
Cost of Debt 7.40%
WACC 8.76%