TIH.TO
Toromont Industries Ltd
Price:  
123.22 
CAD
Volume:  
102,216.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TIH.TO Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of Toromont Industries Ltd (TIH.TO) is 136.01 CAD. This TIH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.22 CAD, the upside of Toromont Industries Ltd is %.

The range of the Intrinsic Value is 105.49 - 197.86 CAD

123.22 CAD
Stock Price
136.01 CAD
Intrinsic Value
Intrinsic Value Details

TIH.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 105.49 - 197.86 136.01 10.4%
DCF (Growth 10y) 122.27 - 218.97 154.53 25.4%
DCF (EBITDA 5y) 97.44 - 131.39 110.71 -10.1%
DCF (EBITDA 10y) 121.11 - 167.09 139.43 13.2%
Fair Value 111.05 - 111.05 111.05 -9.88%
P/E 78.47 - 109.46 94.20 -23.5%
EV/EBITDA 74.23 - 100.48 87.70 -28.8%
EPV 72.80 - 95.34 84.07 -31.8%
DDM - Stable 49.35 - 126.61 87.98 -28.6%
DDM - Multi 80.79 - 158.52 106.77 -13.4%

TIH.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,141.78
Beta 0.89
Outstanding shares (mil) 82.31
Enterprise Value (mil) 9,833.63
Market risk premium 5.10%
Cost of Equity 8.76%
Cost of Debt 4.25%
WACC 8.40%