As of 2026-04-03, the Intrinsic Value of Evergreen Gaming Corp (TNA.V) is 1.56 CAD. This TNA.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.86 CAD, the upside of Evergreen Gaming Corp is 81.50%.
The range of the Intrinsic Value is 1.33 - 1.95 CAD
Based on its market price of 0.86 CAD and our intrinsic valuation, Evergreen Gaming Corp (TNA.V) is undervalued by 81.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.33 - 1.95 | 1.56 | 81.5% |
| DCF (Growth 10y) | 1.50 - 2.21 | 1.77 | 105.7% |
| DCF (EBITDA 5y) | 0.89 - 1.19 | 0.95 | 10.9% |
| DCF (EBITDA 10y) | 1.15 - 1.50 | 1.24 | 44.5% |
| Fair Value | 3.39 - 3.39 | 3.39 | 294.61% |
| P/E | 1.13 - 1.86 | 1.53 | 77.8% |
| EV/EBITDA | 0.76 - 1.64 | 0.98 | 14.3% |
| EPV | 0.70 - 0.87 | 0.79 | -8.6% |
| DDM - Stable | 0.94 - 2.01 | 1.47 | 71.2% |
| DDM - Multi | 0.64 - 1.10 | 0.81 | -5.7% |
| Market Cap (mil) | 107.26 |
| Beta | 1.02 |
| Outstanding shares (mil) | 124.72 |
| Enterprise Value (mil) | 69.32 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.61% |
| Cost of Debt | 4.25% |
| WACC | 7.92% |