TCX
Tucows Inc
Price:  
20.52 
USD
Volume:  
5,603.00
Canada | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TCX Intrinsic Value

230.70 %
Upside

What is the intrinsic value of TCX?

As of 2025-07-05, the Intrinsic Value of Tucows Inc (TCX) is 67.85 USD. This TCX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 20.52 USD, the upside of Tucows Inc is 230.70%.

The range of the Intrinsic Value is 22.99 - 103.87 USD

Is TCX undervalued or overvalued?

Based on its market price of 20.52 USD and our intrinsic valuation, Tucows Inc (TCX) is undervalued by 230.70%.

20.52 USD
Stock Price
67.85 USD
Intrinsic Value
Intrinsic Value Details

TCX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (113.75) - (71.07) (79.91) -489.4%
DCF (Growth 10y) (34.55) - 34.47 (20.30) -198.9%
DCF (EBITDA 5y) 22.99 - 103.87 67.85 230.7%
DCF (EBITDA 10y) 40.06 - 150.68 98.48 379.9%
Fair Value -44.53 - -44.53 -44.53 -317.03%
P/E (147.50) - (146.78) (178.14) -968.1%
EV/EBITDA (21.00) - 54.28 14.14 -31.1%
EPV (133.69) - (157.17) (145.43) -808.7%
DDM - Stable (49.83) - (216.96) (133.40) -750.1%
DDM - Multi (24.90) - (92.49) (40.17) -295.8%

TCX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 226.95
Beta 0.70
Outstanding shares (mil) 11.06
Enterprise Value (mil) 791.78
Market risk premium 4.60%
Cost of Equity 12.10%
Cost of Debt 6.45%
WACC 7.24%