TOT.TO
Total Energy Services Inc
Price:  
10.99 
CAD
Volume:  
10,451.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TOT.TO Intrinsic Value

91.70 %
Upside

What is the intrinsic value of TOT.TO?

As of 2025-07-01, the Intrinsic Value of Total Energy Services Inc (TOT.TO) is 21.06 CAD. This TOT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.99 CAD, the upside of Total Energy Services Inc is 91.70%.

The range of the Intrinsic Value is 15.54 - 32.95 CAD

Is TOT.TO undervalued or overvalued?

Based on its market price of 10.99 CAD and our intrinsic valuation, Total Energy Services Inc (TOT.TO) is undervalued by 91.70%.

10.99 CAD
Stock Price
21.06 CAD
Intrinsic Value
Intrinsic Value Details

TOT.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.54 - 32.95 21.06 91.7%
DCF (Growth 10y) 17.76 - 35.54 23.46 113.4%
DCF (EBITDA 5y) 16.36 - 23.81 20.15 83.3%
DCF (EBITDA 10y) 18.20 - 26.98 22.40 103.8%
Fair Value 42.89 - 42.89 42.89 290.27%
P/E 12.59 - 17.95 14.29 30.0%
EV/EBITDA 17.59 - 25.24 22.17 101.7%
EPV 37.99 - 53.36 45.67 315.6%
DDM - Stable 11.50 - 28.92 20.21 83.9%
DDM - Multi 11.82 - 22.99 15.60 42.0%

TOT.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 411.80
Beta 0.79
Outstanding shares (mil) 37.47
Enterprise Value (mil) 472.35
Market risk premium 5.10%
Cost of Equity 9.89%
Cost of Debt 5.50%
WACC 8.47%