TOT.TO
Total Energy Services Inc
Price:  
9.16 
CAD
Volume:  
28,324.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TOT.TO Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Total Energy Services Inc (TOT.TO) is 18.35 CAD. This TOT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.16 CAD, the upside of Total Energy Services Inc is %.

The range of the Intrinsic Value is 13.55 - 27.27 CAD

9.16 CAD
Stock Price
18.35 CAD
Intrinsic Value
Intrinsic Value Details

TOT.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.55 - 27.27 18.35 100.3%
DCF (Growth 10y) 14.30 - 27.67 19.00 107.4%
DCF (EBITDA 5y) 10.55 - 21.11 14.51 58.4%
DCF (EBITDA 10y) 13.29 - 25.39 17.80 94.3%
Fair Value 20.66 - 20.66 20.66 125.54%
P/E 7.82 - 16.69 9.66 5.4%
EV/EBITDA 11.01 - 23.14 14.51 58.4%
EPV 38.32 - 54.35 46.34 405.8%
DDM - Stable 7.65 - 18.28 12.96 41.5%
DDM - Multi 13.08 - 24.30 17.01 85.7%

TOT.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 366.17
Beta 0.65
Outstanding shares (mil) 39.98
Enterprise Value (mil) 479.47
Market risk premium 5.10%
Cost of Equity 6.82%
Cost of Debt 4.41%
WACC 5.83%