As of 2024-12-12, the Intrinsic Value of Total Energy Services Inc (TOT.TO) is
34.21 CAD. This TOT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.32 CAD, the upside of Total Energy Services Inc is
177.70%.
The range of the Intrinsic Value is 25.22 - 53.22 CAD
34.21 CAD
Intrinsic Value
TOT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.22 - 53.22 |
34.21 |
177.7% |
| DCF (Growth 10y) |
29.54 - 57.88 |
38.71 |
214.2% |
| DCF (EBITDA 5y) |
25.08 - 28.27 |
26.38 |
114.1% |
| DCF (EBITDA 10y) |
31.52 - 37.40 |
34.06 |
176.5% |
| Fair Value |
28.04 - 28.04 |
28.04 |
127.59% |
| P/E |
10.09 - 16.19 |
13.20 |
7.1% |
| EV/EBITDA |
18.53 - 25.48 |
20.56 |
66.9% |
| EPV |
29.43 - 37.13 |
33.28 |
170.1% |
| DDM - Stable |
8.92 - 22.29 |
15.61 |
26.7% |
| DDM - Multi |
19.61 - 37.05 |
25.55 |
107.4% |
TOT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
470.56 |
| Beta |
0.81 |
| Outstanding shares (mil) |
38.19 |
| Enterprise Value (mil) |
561.67 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.66% |
| Cost of Debt |
4.25% |
| WACC |
8.29% |