As of 2024-12-12, 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%.
The range of the Intrinsic Value is 224.31 - 373.00 CAD
278.90 CAD
Intrinsic Value
TRL.TO Intrinsic Value - Valuation Summary
|
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) |
233.51 - 300.68 |
264.59 |
114937.7% |
| DCF (EBITDA 10y) |
262.87 - 353.30 |
303.50 |
131855.9% |
| Fair Value |
173.11 - 173.11 |
173.11 |
75,165.31% |
| P/E |
83.23 - 451.26 |
253.29 |
110025.7% |
| EV/EBITDA |
6.59 - 183.57 |
89.84 |
38959.5% |
| 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% |
TRL.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20.38 |
| Beta |
1.20 |
| Outstanding shares (mil) |
88.63 |
| Enterprise Value (mil) |
-22.47 |
| Market risk premium |
5.50% |
| Cost of Equity |
11.09% |
| Cost of Debt |
5.00% |
| WACC |
7.82% |