As of 2025-07-18, the Intrinsic Value of Topicus.com Inc (TOI.V) is 113.79 CAD. This TOI.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.76 CAD, the upside of Topicus.com Inc is -37.70%.
The range of the Intrinsic Value is 84.05 - 180.00 CAD
Based on its market price of 182.76 CAD and our intrinsic valuation, Topicus.com Inc (TOI.V) is overvalued by 37.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 84.05 - 180.00 | 113.79 | -37.7% |
| DCF (Growth 10y) | 131.58 - 272.97 | 175.66 | -3.9% |
| DCF (EBITDA 5y) | 165.06 - 206.46 | 179.44 | -1.8% |
| DCF (EBITDA 10y) | 211.41 - 279.51 | 236.90 | 29.6% |
| Fair Value | 9.50 - 9.50 | 9.50 | -94.80% |
| P/E | 55.88 - 148.16 | 98.70 | -46.0% |
| EV/EBITDA | 170.88 - 260.13 | 207.40 | 13.5% |
| EPV | 72.00 - 89.01 | 80.51 | -55.9% |
| DDM - Stable | 18.50 - 51.72 | 35.11 | -80.8% |
| DDM - Multi | 68.59 - 149.30 | 94.03 | -48.6% |
| Market Cap (mil) | 15,181.87 |
| Beta | 0.81 |
| Outstanding shares (mil) | 83.07 |
| Enterprise Value (mil) | 15,336.64 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.25% |
| Cost of Debt | 5.86% |
| WACC | 9.09% |