What is the intrinsic value of TGH.V?

As of 2025-05-24, the Intrinsic Value of Tornado Global Hydrovacs Ltd (TGH.V) is 2.11 CAD. This TGH.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.66 CAD, the upside of Tornado Global Hydrovacs Ltd is 26.90%.

The range of the Intrinsic Value is 1.45 - 3.94 CAD

Is TGH.V undervalued or overvalued?

Based on its market price of 1.66 CAD and our intrinsic valuation, Tornado Global Hydrovacs Ltd (TGH.V) is undervalued by 26.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.45 - 3.94	2.11	26.9%
DCF (Growth 10y)	2.23 - 5.85	3.19	92.2%
DCF (EBITDA 5y)	1.29 - 2.93	2.07	24.8%
DCF (EBITDA 10y)	1.89 - 4.03	2.86	72.2%
Fair Value	0.48 - 0.48	0.48	-70.83%
P/E	1.33 - 1.83	1.66	-0.1%
EV/EBITDA	0.67 - 1.66	1.17	-29.5%
EPV	0.30 - 0.44	0.37	-77.6%
DDM - Stable	0.82 - 2.94	1.88	13.3%
DDM - Multi	1.51 - 4.26	2.24	34.8%