T.TO
Telus Corp
Price:  
21.36 
CAD
Volume:  
1,644,784.00
Canada | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

T.TO Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Telus Corp (T.TO) is 28.10 CAD. This T.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.36 CAD, the upside of Telus Corp is %.

The range of the Intrinsic Value is 6.79 - 441.40 CAD

21.36 CAD
Stock Price
28.10 CAD
Intrinsic Value
Intrinsic Value Details

T.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.79 - 441.40 28.10 31.5%
DCF (Growth 10y) 12.82 - 531.86 38.39 79.7%
DCF (EBITDA 5y) 3.75 - 18.91 10.87 -49.1%
DCF (EBITDA 10y) 7.48 - 26.74 16.05 -24.8%
Fair Value 2.53 - 2.53 2.53 -88.14%
P/E 7.55 - 10.60 8.66 -59.5%
EV/EBITDA 1.93 - 19.31 10.61 -50.3%
EPV 15.73 - 39.22 27.47 28.6%
DDM - Stable 5.63 - 34.68 20.15 -5.6%
DDM - Multi 13.45 - 54.47 20.58 -3.6%

T.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 31,655.52
Beta 0.73
Outstanding shares (mil) 1,482.00
Enterprise Value (mil) 58,961.52
Market risk premium 5.10%
Cost of Equity 7.11%
Cost of Debt 5.85%
WACC 5.86%