As of 2025-12-14, the Intrinsic Value of Toromont Industries Ltd (TIH.TO) is 205.09 CAD. This TIH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.43 CAD, the upside of Toromont Industries Ltd is 24.00%.
The range of the Intrinsic Value is 155.45 - 309.66 CAD
Based on its market price of 165.43 CAD and our intrinsic valuation, Toromont Industries Ltd (TIH.TO) is undervalued by 24.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 155.45 - 309.66 | 205.09 | 24.0% |
| DCF (Growth 10y) | 210.75 - 408.32 | 274.85 | 66.1% |
| DCF (EBITDA 5y) | 191.94 - 266.65 | 228.84 | 38.3% |
| DCF (EBITDA 10y) | 245.73 - 357.90 | 298.29 | 80.3% |
| Fair Value | 83.29 - 83.29 | 83.29 | -49.65% |
| P/E | 134.67 - 167.38 | 157.14 | -5.0% |
| EV/EBITDA | 111.09 - 156.81 | 132.56 | -19.9% |
| EPV | 75.38 - 102.58 | 88.98 | -46.2% |
| DDM - Stable | 45.93 - 123.00 | 84.46 | -48.9% |
| DDM - Multi | 131.47 - 268.63 | 176.01 | 6.4% |
| Market Cap (mil) | 13,462.69 |
| Beta | 0.34 |
| Outstanding shares (mil) | 81.38 |
| Enterprise Value (mil) | 13,244.87 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.87% |
| Cost of Debt | 4.25% |
| WACC | 8.59% |