As of 2025-06-21, the Intrinsic Value of Open Text Corp (OTEX.TO) is 60.82 CAD. This OTEX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.26 CAD, the upside of Open Text Corp is 59.00%.
The range of the Intrinsic Value is 41.10 - 99.87 CAD
Based on its market price of 38.26 CAD and our intrinsic valuation, Open Text Corp (OTEX.TO) is undervalued by 59.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.10 - 99.87 | 60.82 | 59.0% |
| DCF (Growth 10y) | 47.75 - 103.14 | 66.48 | 73.8% |
| DCF (EBITDA 5y) | 61.55 - 146.68 | 102.99 | 169.2% |
| DCF (EBITDA 10y) | 65.33 - 146.44 | 103.46 | 170.4% |
| Fair Value | 86.82 - 86.82 | 86.82 | 126.92% |
| P/E | 78.55 - 149.19 | 111.73 | 192.0% |
| EV/EBITDA | 88.80 - 225.13 | 149.41 | 290.5% |
| EPV | 57.28 - 77.99 | 67.64 | 76.8% |
| DDM - Stable | 22.00 - 49.76 | 35.88 | -6.2% |
| DDM - Multi | 18.34 - 31.04 | 22.95 | -40.0% |
| Market Cap (mil) | 9,914.70 |
| Beta | 1.31 |
| Outstanding shares (mil) | 259.14 |
| Enterprise Value (mil) | 16,927.58 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.67% |
| Cost of Debt | 5.94% |
| WACC | 7.53% |