As of 2025-06-20, the Intrinsic Value of Toromont Industries Ltd (TIH.TO) is 123.00 CAD. This TIH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 118.85 CAD, the upside of Toromont Industries Ltd is 3.50%.
The range of the Intrinsic Value is 91.42 - 193.86 CAD
Based on its market price of 118.85 CAD and our intrinsic valuation, Toromont Industries Ltd (TIH.TO) is undervalued by 3.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.42 - 193.86 | 123.00 | 3.5% |
| DCF (Growth 10y) | 110.82 - 228.07 | 147.29 | 23.9% |
| DCF (EBITDA 5y) | 111.08 - 139.70 | 121.97 | 2.6% |
| DCF (EBITDA 10y) | 130.88 - 179.17 | 150.24 | 26.4% |
| Fair Value | 83.64 - 83.64 | 83.64 | -29.63% |
| P/E | 77.24 - 130.53 | 105.97 | -10.8% |
| EV/EBITDA | 90.00 - 106.25 | 95.05 | -20.0% |
| EPV | 68.84 - 100.14 | 84.49 | -28.9% |
| DDM - Stable | 42.85 - 121.88 | 82.37 | -30.7% |
| DDM - Multi | 75.81 - 166.48 | 104.05 | -12.4% |
| Market Cap (mil) | 9,657.75 |
| Beta | 0.51 |
| Outstanding shares (mil) | 81.26 |
| Enterprise Value (mil) | 9,672.35 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.25% |
| Cost of Debt | 4.25% |
| WACC | 8.85% |