As of 2024-12-15, the Intrinsic Value of Taal Distributed Information Technologies Inc (TAAL.CN) is
2.67 CAD. This TAAL.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.06 CAD, the upside of Taal Distributed Information Technologies Inc is
151.70%.
The range of the Intrinsic Value is 1.40 - 17.76 CAD
TAAL.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.40 - 17.76 |
2.67 |
151.7% |
| DCF (Growth 10y) |
2.90 - 34.12 |
5.32 |
402.3% |
| DCF (EBITDA 5y) |
2.95 - 4.60 |
3.85 |
262.7% |
| DCF (EBITDA 10y) |
3.46 - 5.65 |
4.57 |
331.6% |
| Fair Value |
-1.69 - -1.69 |
-1.69 |
-259.74% |
| P/E |
(1.54) - (2.03) |
(1.64) |
-254.9% |
| EV/EBITDA |
(5.69) - 1.49 |
(3.02) |
-385.2% |
| EPV |
(1.99) - (2.85) |
(2.42) |
-328.3% |
| DDM - Stable |
(4.01) - (33.09) |
(18.55) |
-1850.0% |
| DDM - Multi |
(0.56) - (3.66) |
(0.98) |
-192.6% |
TAAL.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
43.07 |
| Beta |
0.84 |
| Outstanding shares (mil) |
40.64 |
| Enterprise Value (mil) |
43.36 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.38% |
| Cost of Debt |
5.00% |
| WACC |
6.45% |