TIH.TO
Toromont Industries Ltd
Price:  
111.56 
CAD
Volume:  
26,530.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TIH.TO Intrinsic Value

28.40 %
Upside

As of 2024-12-11, 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

111.56 CAD
Stock Price
143.23 CAD
Intrinsic Value
Intrinsic Value Details

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%