As of 2025-01-13, the Intrinsic Value of Total Energy Services Inc (TOT.TO) is 32.50 CAD. This TOT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.03 CAD, the upside of Total Energy Services Inc is 170.20%.

The range of the Intrinsic Value is 24.06 - 50.07 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	24.06 - 50.07	32.50	170.2%
DCF (Growth 10y)	28.39 - 54.94	37.08	208.2%
DCF (EBITDA 5y)	22.94 - 28.35	25.39	111.1%
DCF (EBITDA 10y)	29.18 - 37.24	32.81	172.7%
Fair Value	28.04 - 28.04	28.04	133.11%
P/E	10.03 - 17.97	13.82	14.9%
EV/EBITDA	18.46 - 25.63	20.19	67.9%
EPV	28.46 - 36.14	32.30	168.5%
DDM - Stable	8.57 - 21.16	14.86	23.5%
DDM - Multi	18.88 - 35.29	24.50	103.7%