As of 2024-12-13, the Intrinsic Value of Tucows Inc (TCX) is
30.30 USD. This TCX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 18.03 USD, the upside of Tucows Inc is
68.00%.
The range of the Intrinsic Value is 15.63 - 61.28 USD
30.30 USD
Intrinsic Value
TCX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(275.60) - (67.28) |
(80.92) |
-548.8% |
| DCF (Growth 10y) |
(38.39) - 163.92 |
(25.20) |
-239.8% |
| DCF (EBITDA 5y) |
15.63 - 61.28 |
30.30 |
68.0% |
| DCF (EBITDA 10y) |
20.79 - 78.70 |
39.77 |
120.5% |
| Fair Value |
-41.25 - -41.25 |
-41.25 |
-328.81% |
| P/E |
(104.62) - (156.27) |
(110.97) |
-715.5% |
| EV/EBITDA |
(25.08) - 23.70 |
(0.97) |
-105.4% |
| EPV |
(138.82) - (169.24) |
(154.03) |
-954.3% |
| DDM - Stable |
(76.86) - (441.35) |
(259.10) |
-1537.1% |
| DDM - Multi |
(45.70) - (211.46) |
(75.95) |
-521.2% |
TCX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
198.33 |
| Beta |
0.37 |
| Outstanding shares (mil) |
11.00 |
| Enterprise Value (mil) |
728.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.43% |
| Cost of Debt |
5.97% |
| WACC |
5.75% |