As of 2024-12-13, the Intrinsic Value of TFI International Inc (TFII.TO) is
209.32 CAD. This TFII.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 218.06 CAD, the upside of TFI International Inc is
-4.00%.
The range of the Intrinsic Value is 135.61 - 396.02 CAD
209.32 CAD
Intrinsic Value
TFII.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
135.61 - 396.02 |
209.32 |
-4.0% |
| DCF (Growth 10y) |
152.79 - 401.33 |
223.83 |
2.6% |
| DCF (EBITDA 5y) |
130.59 - 213.52 |
169.45 |
-22.3% |
| DCF (EBITDA 10y) |
145.24 - 235.71 |
186.09 |
-14.7% |
| Fair Value |
196.55 - 196.55 |
196.55 |
-9.86% |
| P/E |
173.12 - 267.31 |
220.45 |
1.1% |
| EV/EBITDA |
96.41 - 192.64 |
136.35 |
-37.5% |
| EPV |
188.29 - 275.17 |
231.73 |
6.3% |
| DDM - Stable |
64.57 - 195.28 |
129.92 |
-40.4% |
| DDM - Multi |
126.71 - 292.25 |
176.14 |
-19.2% |
TFII.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,455.49 |
| Beta |
1.32 |
| Outstanding shares (mil) |
84.63 |
| Enterprise Value (mil) |
22,864.60 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.07% |
| Cost of Debt |
4.27% |
| WACC |
8.18% |