As of 2024-12-15, the Intrinsic Value of Tecsys Inc (TCS.TO) is
24.28 CAD. This TCS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 46.99 CAD, the upside of Tecsys Inc is
-48.30%.
The range of the Intrinsic Value is 12.88 - 306.49 CAD
24.28 CAD
Intrinsic Value
TCS.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.88 - 306.49 |
24.28 |
-48.3% |
| DCF (Growth 10y) |
21.23 - 522.45 |
40.76 |
-13.3% |
| DCF (EBITDA 5y) |
44.56 - 77.04 |
53.57 |
14.0% |
| DCF (EBITDA 10y) |
59.25 - 125.99 |
79.09 |
68.3% |
| Fair Value |
2.51 - 2.51 |
2.51 |
-94.67% |
| P/E |
20.46 - 32.85 |
27.10 |
-42.3% |
| EV/EBITDA |
17.39 - 24.62 |
18.47 |
-60.7% |
| EPV |
4.07 - 7.50 |
5.79 |
-87.7% |
| DDM - Stable |
1.28 - 25.44 |
13.36 |
-71.6% |
| DDM - Multi |
17.21 - 274.29 |
32.83 |
-30.1% |
TCS.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
692.16 |
| Beta |
1.03 |
| Outstanding shares (mil) |
14.73 |
| Enterprise Value (mil) |
683.38 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.92% |
| Cost of Debt |
83.01% |
| WACC |
7.92% |