Is TEV.TO undervalued or overvalued?
As of 2025-03-27, the Intrinsic Value of Tervita Corp (TEV.TO) is 0.33 CAD. This TEV.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 5.81 CAD, the upside of Tervita Corp is -94.30%. This means that TEV.TO is overvalued by 94.30%.
The range of the Intrinsic Value is (2.94) - 61.39 CAD
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (3.59) - 51.82 | (0.78) | -113.5% |
DCF (Growth 10y) | (2.94) - 61.39 | 0.33 | -94.3% |
DCF (EBITDA 5y) | (3.03) - (2.19) | (1,234.50) | -123450.0% |
DCF (EBITDA 10y) | (2.23) - (0.65) | (1,234.50) | -123450.0% |
Fair Value | 0.09 - 0.09 | 0.09 | -98.51% |
P/E | (0.00) - (0.00) | (0.00) | -100.0% |
EV/EBITDA | (2.35) - (0.21) | (1.05) | -118.0% |
EPV | 190.49 - 292.53 | 241.51 | 4056.8% |
DDM - Stable | (0.07) - (1.84) | (0.96) | -116.4% |
DDM - Multi | (3.45) - (73.35) | (6.87) | -218.3% |
Market Cap (mil) | 672.00 |
Beta | 2.17 |
Outstanding shares (mil) | 115.66 |
Enterprise Value (mil) | 1,457.00 |
Market risk premium | 4.74% |
Cost of Equity | 8.21% |
Cost of Debt | 5.00% |
WACC | 6.38% |