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