As of 2025-07-21, the Intrinsic Value of Terra Firma Capital Corp (TII.V) is 59.10 CAD. This TII.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.25 CAD, the upside of Terra Firma Capital Corp is 715.10%.
The range of the Intrinsic Value is 42.69 - 89.82 CAD
Based on its market price of 7.25 CAD and our intrinsic valuation, Terra Firma Capital Corp (TII.V) is undervalued by 715.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.69 - 89.82 | 59.10 | 715.1% |
| DCF (Growth 10y) | 63.24 - 129.65 | 86.39 | 1091.7% |
| DCF (EBITDA 5y) | 37.07 - 43.83 | 40.31 | 455.9% |
| DCF (EBITDA 10y) | 57.76 - 76.67 | 66.48 | 817.0% |
| Fair Value | 6.78 - 6.78 | 6.78 | -6.42% |
| P/E | 6.04 - 16.27 | 10.42 | 43.7% |
| EV/EBITDA | 7.16 - 7.18 | 7.17 | -1.1% |
| EPV | 8.07 - 20.70 | 14.38 | 98.4% |
| DDM - Stable | 1.81 - 4.16 | 2.98 | -58.9% |
| DDM - Multi | 7.82 - 13.74 | 9.95 | 37.2% |
| Market Cap (mil) | 40.35 |
| Beta | 0.11 |
| Outstanding shares (mil) | 5.57 |
| Enterprise Value (mil) | 118.03 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.28% |
| Cost of Debt | 10.01% |
| WACC | 8.06% |