As of 2024-12-15, the Intrinsic Value of Open Text Corp (OTEX.TO) is
58.98 CAD. This OTEX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.00 CAD, the upside of Open Text Corp is
40.40%.
The range of the Intrinsic Value is 39.07 - 99.03 CAD
58.98 CAD
Intrinsic Value
OTEX.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.07 - 99.03 |
58.98 |
40.4% |
| DCF (Growth 10y) |
44.83 - 101.06 |
63.70 |
51.7% |
| DCF (EBITDA 5y) |
83.52 - 213.47 |
143.99 |
242.8% |
| DCF (EBITDA 10y) |
79.30 - 198.63 |
132.62 |
215.8% |
| Fair Value |
62.72 - 62.72 |
62.72 |
49.32% |
| P/E |
87.77 - 129.34 |
110.20 |
162.4% |
| EV/EBITDA |
92.90 - 328.21 |
196.05 |
366.8% |
| EPV |
49.20 - 72.41 |
60.81 |
44.8% |
| DDM - Stable |
14.78 - 33.91 |
24.35 |
-42.0% |
| DDM - Multi |
20.64 - 35.07 |
25.84 |
-38.5% |
OTEX.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,166.96 |
| Beta |
1.50 |
| Outstanding shares (mil) |
265.88 |
| Enterprise Value (mil) |
18,844.42 |
| Market risk premium |
5.10% |
| Cost of Equity |
11.27% |
| Cost of Debt |
6.17% |
| WACC |
8.07% |