OTEX.TO
Open Text Corp
Price:  
38.33 
CAD
Volume:  
746,223.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OTEX.TO Intrinsic Value

57.20 %
Upside

What is the intrinsic value of OTEX.TO?

As of 2025-07-15, the Intrinsic Value of Open Text Corp (OTEX.TO) is 60.24 CAD. This OTEX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.33 CAD, the upside of Open Text Corp is 57.20%.

The range of the Intrinsic Value is 40.64 - 99.11 CAD

Is OTEX.TO undervalued or overvalued?

Based on its market price of 38.33 CAD and our intrinsic valuation, Open Text Corp (OTEX.TO) is undervalued by 57.20%.

38.33 CAD
Stock Price
60.24 CAD
Intrinsic Value
Intrinsic Value Details

OTEX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.64 - 99.11 60.24 57.2%
DCF (Growth 10y) 47.23 - 102.36 65.85 71.8%
DCF (EBITDA 5y) 59.32 - 164.28 109.08 184.6%
DCF (EBITDA 10y) 63.33 - 161.71 108.40 182.8%
Fair Value 86.55 - 86.55 86.55 125.80%
P/E 78.88 - 154.26 115.16 200.4%
EV/EBITDA 84.96 - 255.37 160.32 318.3%
EPV 56.74 - 77.54 67.14 75.2%
DDM - Stable 21.83 - 49.50 35.67 -6.9%
DDM - Multi 18.19 - 30.88 22.79 -40.5%

OTEX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,932.84
Beta 1.34
Outstanding shares (mil) 259.14
Enterprise Value (mil) 16,923.76
Market risk premium 5.10%
Cost of Equity 10.70%
Cost of Debt 5.94%
WACC 7.55%