Is TRL.TO undervalued or overvalued?

As of 2025-03-25, the Intrinsic Value of Trilogy International Partners Inc (TRL.TO) is 278.90 CAD. This TRL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.23 CAD, the upside of Trilogy International Partners Inc is 121,160.20%. This means that TRL.TO is undervalued by 121,160.20%.

The range of the Intrinsic Value is 224.31 - 373.00 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	224.31 - 373.00	278.90	121160.2%
DCF (Growth 10y)	252.97 - 413.78	312.32	135689.5%
DCF (EBITDA 5y)	206.27 - 258.84	231.85	100706.0%
DCF (EBITDA 10y)	243.15 - 317.85	277.87	120713.7%
Fair Value	175.52 - 175.52	175.52	76,212.59%
EV/EBITDA	5.44 - 160.37	69.86	30271.9%
EPV	15.47 - 22.31	18.89	8113.0%
DDM - Stable	32.98 - 85.93	59.45	25749.5%
DDM - Multi	88.31 - 202.96	125.67	54539.5%