As of 2025-05-12, the Intrinsic Value of Total Energy Services Inc (TOT.TO) is 27.52 CAD. This TOT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.69 CAD, the upside of Total Energy Services Inc is 184.00%.
The range of the Intrinsic Value is 20.94 - 40.94 CAD
Based on its market price of 9.69 CAD and our intrinsic valuation, Total Energy Services Inc (TOT.TO) is undervalued by 184.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.94 - 40.94 | 27.52 | 184.0% |
| DCF (Growth 10y) | 31.52 - 60.87 | 41.25 | 325.7% |
| DCF (EBITDA 5y) | 21.76 - 28.04 | 24.42 | 152.0% |
| DCF (EBITDA 10y) | 29.39 - 39.48 | 33.70 | 247.8% |
| Fair Value | 40.57 - 40.57 | 40.57 | 318.64% |
| P/E | 16.57 - 23.02 | 20.05 | 106.9% |
| EV/EBITDA | 15.72 - 22.94 | 19.66 | 102.9% |
| EPV | 36.84 - 50.61 | 43.73 | 351.2% |
| DDM - Stable | 10.52 - 25.60 | 18.06 | 86.4% |
| DDM - Multi | 18.08 - 34.53 | 23.77 | 145.3% |
| Market Cap (mil) | 363.08 |
| Beta | 0.69 |
| Outstanding shares (mil) | 37.47 |
| Enterprise Value (mil) | 451.15 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.25% |
| Cost of Debt | 5.82% |
| WACC | 8.66% |