TCX
Tucows Inc
Price:  
19.24 
USD
Volume:  
48,035.00
Canada | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TCX Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of Tucows Inc (TCX) is 25.08 USD. This TCX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 19.24 USD, the upside of Tucows Inc is %.

The range of the Intrinsic Value is 3.60 - 44.07 USD

19.24 USD
Stock Price
25.08 USD
Intrinsic Value
Intrinsic Value Details

TCX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (283.02) - (67.42) (83.67) -534.9%
DCF (Growth 10y) (31.52) - 183.07 (15.40) -180.1%
DCF (EBITDA 5y) 3.60 - 44.07 25.08 30.3%
DCF (EBITDA 10y) 8.47 - 58.21 33.88 76.1%
Fair Value -47.31 - -47.31 -47.31 -345.87%
P/E (161.59) - (213.63) (204.83) -1164.6%
EV/EBITDA (29.72) - 12.92 (8.14) -142.3%
EPV (142.23) - (172.64) (157.43) -918.3%
DDM - Stable (120.04) - (963.72) (541.88) -2916.4%
DDM - Multi (61.85) - (403.56) (108.93) -666.2%

TCX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 210.68
Beta 2.15
Outstanding shares (mil) 10.95
Enterprise Value (mil) 688.49
Market risk premium 4.60%
Cost of Equity 6.89%
Cost of Debt 5.97%
WACC 5.35%