As of 2025-06-04, the Intrinsic Value of TransAlta Corp (TA.TO) is 17.49 CAD. This TA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.54 CAD, the upside of TransAlta Corp is 29.20%.
The range of the Intrinsic Value is 7.92 - 43.64 CAD
Based on its market price of 13.54 CAD and our intrinsic valuation, TransAlta Corp (TA.TO) is undervalued by 29.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.92 - 43.64 | 17.49 | 29.2% |
| DCF (Growth 10y) | 10.90 - 46.85 | 20.61 | 52.2% |
| DCF (EBITDA 5y) | 13.83 - 28.19 | 20.08 | 48.3% |
| DCF (EBITDA 10y) | 15.34 - 31.28 | 22.14 | 63.5% |
| Fair Value | 4.47 - 4.47 | 4.47 | -66.99% |
| P/E | 2.07 - 17.31 | 8.75 | -35.3% |
| EV/EBITDA | (31.97) - 14.95 | (11.48) | -184.8% |
| EPV | (16.77) - (17.55) | (17.16) | -226.7% |
| DDM - Stable | 1.45 - 5.96 | 3.71 | -72.6% |
| DDM - Multi | 9.28 - 31.02 | 14.45 | 6.7% |
| Market Cap (mil) | 4,013.93 |
| Beta | 1.08 |
| Outstanding shares (mil) | 296.45 |
| Enterprise Value (mil) | 8,402.93 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.66% |
| Cost of Debt | 6.47% |
| WACC | 6.42% |