As of 2024-12-11, the Intrinsic Value of Trillion Energy International Inc (TCF.CN) is
1.72 CAD. This TCF.CN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 0.08 CAD, the upside of Trillion Energy International Inc is
2,055.90%.
The range of the Intrinsic Value is 0.11 - 746.31 CAD
TCF.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(36.72) - (0.32) |
(0.50) |
-719.7% |
| DCF (Growth 10y) |
0.11 - 746.31 |
1.72 |
2055.9% |
| DCF (EBITDA 5y) |
0.22 - 2.52 |
0.78 |
872.4% |
| DCF (EBITDA 10y) |
0.34 - 18.99 |
2.50 |
3028.8% |
| Fair Value |
0.03 - 0.03 |
0.03 |
-65.26% |
| P/E |
0.08 - 0.08 |
0.08 |
0.1% |
| EV/EBITDA |
0.07 - 0.07 |
0.07 |
-8.9% |
| EPV |
(0.42) - (3.42) |
(1.92) |
-2496.9% |
| DDM - Stable |
0.05 - 0.15 |
0.10 |
28.1% |
| DDM - Multi |
1.48 - 3.17 |
2.02 |
2419.9% |
TCF.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12.70 |
| Beta |
0.97 |
| Outstanding shares (mil) |
158.73 |
| Enterprise Value (mil) |
31.67 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.13% |
| Cost of Debt |
61.36% |
| WACC |
30.50% |