As of 2026-02-09, the Intrinsic Value of TFI International Inc (TFII.TO) is 148.38 CAD. This TFII.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.50 CAD, the upside of TFI International Inc is -10.90%.
The range of the Intrinsic Value is 90.71 - 304.86 CAD
Based on its market price of 166.50 CAD and our intrinsic valuation, TFI International Inc (TFII.TO) is overvalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 90.71 - 304.86 | 148.38 | -10.9% |
| DCF (Growth 10y) | 102.57 - 306.08 | 157.79 | -5.2% |
| DCF (EBITDA 5y) | 86.46 - 117.58 | 99.59 | -40.2% |
| DCF (EBITDA 10y) | 97.80 - 136.98 | 114.60 | -31.2% |
| Fair Value | 134.40 - 134.40 | 134.40 | -19.28% |
| P/E | 165.35 - 227.61 | 183.69 | 10.3% |
| EV/EBITDA | 59.44 - 148.95 | 108.99 | -34.5% |
| EPV | 232.87 - 312.60 | 272.73 | 63.8% |
| DDM - Stable | 49.16 - 152.42 | 100.79 | -39.5% |
| DDM - Multi | 77.58 - 178.58 | 107.24 | -35.6% |
| Market Cap (mil) | 13,672.98 |
| Beta | 1.10 |
| Outstanding shares (mil) | 82.12 |
| Enterprise Value (mil) | 17,724.93 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.91% |
| Cost of Debt | 4.94% |
| WACC | 7.74% |