As of 2025-02-13, the Intrinsic Value of TransAlta Corp (TA.TO) is
175.91 CAD. This TA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.07 CAD, the upside of TransAlta Corp is
1,067.30%.
The range of the Intrinsic Value is 137.23 - 243.03 CAD
175.91 CAD
Intrinsic Value
TA.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
137.23 - 243.03 |
175.91 |
1067.3% |
DCF (Growth 10y) |
169.72 - 292.47 |
214.78 |
1325.2% |
DCF (EBITDA 5y) |
112.50 - 158.71 |
142.28 |
844.1% |
DCF (EBITDA 10y) |
144.76 - 204.25 |
179.04 |
1088.1% |
Fair Value |
17.50 - 17.50 |
17.50 |
16.15% |
P/E |
6.57 - 142.67 |
69.63 |
362.0% |
EV/EBITDA |
(29.43) - 133.77 |
26.42 |
75.3% |
EPV |
(18.00) - (20.27) |
(19.13) |
-227.0% |
DDM - Stable |
4.65 - 9.93 |
7.29 |
-51.6% |
DDM - Multi |
84.23 - 144.44 |
106.81 |
608.7% |
TA.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
4,498.40 |
Beta |
0.25 |
Outstanding shares (mil) |
298.50 |
Enterprise Value (mil) |
8,263.39 |
Market risk premium |
5.10% |
Cost of Equity |
8.94% |
Cost of Debt |
4.88% |
WACC |
6.72% |