TCF.CN
Trillion Energy International Inc
Price:  
0.04 
CAD
Volume:  
1,865,170.00
Turkey | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TCF.CN Intrinsic Value

2,174.70 %
Upside

Is TCF.CN undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of Trillion Energy International Inc (TCF.CN) is 0.91 CAD. This TCF.CN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.04 CAD, the upside of Trillion Energy International Inc is 2,174.70%. This means that TCF.CN is undervalued by 2,174.70%.

The range of the Intrinsic Value is (0.11) - 748.72 CAD

0.04 CAD
Stock Price
0.91 CAD
Intrinsic Value
Intrinsic Value Details

TCF.CN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (52.83) - (0.36) (0.56) -1497.5%
DCF (Growth 10y) (0.11) - 748.72 0.91 2174.7%
DCF (EBITDA 5y) 0.26 - 3.88 1.03 2473.2%
DCF (EBITDA 10y) 0.10 - 25.27 2.09 5117.0%
Fair Value -0.35 - -0.35 -0.35 -980.27%
P/E 0.04 - 0.04 0.04 0.8%
EV/EBITDA 0.02 - 0.04 0.03 -33.3%
EPV (0.37) - (3.72) (2.04) -5212.3%
DDM - Stable (0.62) - (1.40) (1.01) -2621.6%
DDM - Multi 2.19 - 3.91 2.81 6921.2%

TCF.CN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6.48
Beta 1.18
Outstanding shares (mil) 162.06
Enterprise Value (mil) 26.84
Market risk premium 5.10%
Cost of Equity 9.95%
Cost of Debt 61.55%
WACC 36.62%