As of 2025-06-18, the Intrinsic Value of Telus Corp (T.TO) is 20.77 CAD. This T.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.91 CAD, the upside of Telus Corp is -5.20%.
The range of the Intrinsic Value is 6.15 - 85.44 CAD
Based on its market price of 21.91 CAD and our intrinsic valuation, Telus Corp (T.TO) is overvalued by 5.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.15 - 85.44 | 20.77 | -5.2% |
| DCF (Growth 10y) | 11.15 - 98.07 | 27.27 | 24.4% |
| DCF (EBITDA 5y) | 9.13 - 15.63 | 12.09 | -44.8% |
| DCF (EBITDA 10y) | 14.56 - 24.34 | 18.97 | -13.4% |
| Fair Value | 3.92 - 3.92 | 3.92 | -82.11% |
| P/E | 9.75 - 15.43 | 12.59 | -42.5% |
| EV/EBITDA | 6.31 - 22.44 | 12.25 | -44.1% |
| EPV | 29.36 - 50.10 | 39.73 | 81.3% |
| DDM - Stable | 9.85 - 37.70 | 23.77 | 8.5% |
| DDM - Multi | 12.23 - 31.99 | 17.21 | -21.4% |
| Market Cap (mil) | 33,175.25 |
| Beta | -0.00 |
| Outstanding shares (mil) | 1,514.16 |
| Enterprise Value (mil) | 62,210.25 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.72% |
| Cost of Debt | 5.53% |
| WACC | 4.97% |