TCS.TO
Tecsys Inc
Price:  
34.22 
CAD
Volume:  
5,284.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TCS.TO Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Tecsys Inc (TCS.TO) is 25.93 CAD. This TCS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.22 CAD, the upside of Tecsys Inc is %.

The range of the Intrinsic Value is 14.00 - 393.10 CAD

34.22 CAD
Stock Price
25.93 CAD
Intrinsic Value
Intrinsic Value Details

TCS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.00 - 393.10 25.93 -24.2%
DCF (Growth 10y) 22.40 - 666.38 42.72 24.8%
DCF (EBITDA 5y) 29.68 - 49.98 33.15 -3.1%
DCF (EBITDA 10y) 40.21 - 83.14 50.17 46.6%
Fair Value 3.46 - 3.46 3.46 -89.88%
P/E 2.75 - 15.55 7.16 -79.1%
EV/EBITDA 11.84 - 18.98 13.56 -60.4%
EPV 5.32 - 10.20 7.76 -77.3%
DDM - Stable 2.29 - 39.58 20.94 -38.8%
DDM - Multi 27.55 - 320.27 47.92 40.0%

TCS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 503.00
Beta 0.38
Outstanding shares (mil) 14.70
Enterprise Value (mil) 488.58
Market risk premium 5.10%
Cost of Equity 6.16%
Cost of Debt 109.58%
WACC 7.86%