As of 2025-05-17, the Intrinsic Value of Tucows Inc (TCX) is 60.96 USD. This TCX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 19.02 USD, the upside of Tucows Inc is 220.50%.
The range of the Intrinsic Value is 24.66 - 93.18 USD
Based on its market price of 19.02 USD and our intrinsic valuation, Tucows Inc (TCX) is undervalued by 220.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (105.85) - (69.34) | (77.32) | -506.5% |
| DCF (Growth 10y) | (30.93) - 34.72 | (16.59) | -187.2% |
| DCF (EBITDA 5y) | 24.66 - 93.18 | 60.96 | 220.5% |
| DCF (EBITDA 10y) | 40.37 - 128.80 | 85.74 | 350.8% |
| Fair Value | -49.76 - -49.76 | -49.76 | -361.60% |
| P/E | (148.87) - (169.96) | (185.09) | -1073.1% |
| EV/EBITDA | (8.85) - 56.63 | 21.20 | 11.4% |
| EPV | (139.66) - (157.38) | (148.52) | -880.9% |
| DDM - Stable | (61.83) - (234.90) | (148.37) | -880.1% |
| DDM - Multi | (26.62) - (85.15) | (41.33) | -317.3% |
| Market Cap (mil) | 209.98 |
| Beta | 0.53 |
| Outstanding shares (mil) | 11.04 |
| Enterprise Value (mil) | 757.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.54% |
| Cost of Debt | 6.45% |
| WACC | 6.87% |