As of 2024-12-13, the Intrinsic Value of Toromont Industries Ltd (TIH.TO) is
143.23 CAD. This TIH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 111.56 CAD, the upside of Toromont Industries Ltd is
28.40%.
The range of the Intrinsic Value is 105.69 - 229.21 CAD
143.23 CAD
Intrinsic Value
TIH.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
105.69 - 229.21 |
143.23 |
28.4% |
| DCF (Growth 10y) |
132.15 - 273.21 |
175.40 |
57.2% |
| DCF (EBITDA 5y) |
123.42 - 152.51 |
137.80 |
23.5% |
| DCF (EBITDA 10y) |
150.24 - 197.87 |
172.68 |
54.8% |
| Fair Value |
107.64 - 107.64 |
107.64 |
-3.51% |
| P/E |
91.45 - 113.02 |
103.10 |
-7.6% |
| EV/EBITDA |
92.04 - 109.96 |
102.70 |
-7.9% |
| EPV |
64.76 - 87.42 |
76.09 |
-31.8% |
| DDM - Stable |
49.13 - 140.51 |
94.82 |
-15.0% |
| DDM - Multi |
95.22 - 207.30 |
130.02 |
16.5% |
TIH.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,141.17 |
| Beta |
0.85 |
| Outstanding shares (mil) |
81.94 |
| Enterprise Value (mil) |
9,148.36 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.35% |
| Cost of Debt |
4.25% |
| WACC |
8.92% |