As of 2026-01-12, the Intrinsic Value of TFI International Inc (TFII.TO) is 150.96 CAD. This TFII.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.55 CAD, the upside of TFI International Inc is -1.00%.
The range of the Intrinsic Value is 92.66 - 308.36 CAD
Based on its market price of 152.55 CAD and our intrinsic valuation, TFI International Inc (TFII.TO) is overvalued by 1.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 92.66 - 308.36 | 150.96 | -1.0% |
| DCF (Growth 10y) | 104.71 - 309.57 | 160.49 | 5.2% |
| DCF (EBITDA 5y) | 80.78 - 114.16 | 97.48 | -36.1% |
| DCF (EBITDA 10y) | 93.75 - 134.22 | 113.23 | -25.8% |
| Fair Value | 134.95 - 134.95 | 134.95 | -11.54% |
| P/E | 148.44 - 222.18 | 181.05 | 18.7% |
| EV/EBITDA | 52.27 - 143.60 | 104.36 | -31.6% |
| EPV | 236.13 - 314.66 | 275.39 | 80.5% |
| DDM - Stable | 48.64 - 148.03 | 98.34 | -35.5% |
| DDM - Multi | 76.72 - 173.32 | 105.46 | -30.9% |
| Market Cap (mil) | 12,527.41 |
| Beta | 1.10 |
| Outstanding shares (mil) | 82.12 |
| Enterprise Value (mil) | 16,595.95 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.02% |
| Cost of Debt | 4.94% |
| WACC | 7.70% |