What is the intrinsic value of TOT.TO?

As of 2025-07-11, the Intrinsic Value of Total Energy Services Inc (TOT.TO) is 18.85 CAD. This TOT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.66 CAD, the upside of Total Energy Services Inc is 76.90%.

The range of the Intrinsic Value is 15.03 - 25.24 CAD

Is TOT.TO undervalued or overvalued?

Based on its market price of 10.66 CAD and our intrinsic valuation, Total Energy Services Inc (TOT.TO) is undervalued by 76.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	15.03 - 25.24	18.85	76.9%
DCF (Growth 10y)	17.42 - 28.70	21.67	103.3%
DCF (EBITDA 5y)	16.54 - 24.55	20.21	89.6%
DCF (EBITDA 10y)	18.41 - 27.70	22.52	111.2%
Fair Value	42.89 - 42.89	42.89	302.35%
P/E	13.45 - 18.56	14.90	39.8%
EV/EBITDA	17.78 - 26.62	22.58	111.8%
EPV	38.34 - 53.76	46.05	332.0%
DDM - Stable	11.11 - 22.84	16.97	59.2%
DDM - Multi	11.57 - 18.89	14.38	34.9%