As of 2025-05-20, the Intrinsic Value of TC Energy Corp (TRP.TO) is 76.87 CAD. This TRP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.68 CAD, the upside of TC Energy Corp is 10.30%.
The range of the Intrinsic Value is 35.66 - 200.59 CAD
Based on its market price of 69.68 CAD and our intrinsic valuation, TC Energy Corp (TRP.TO) is undervalued by 10.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.66 - 200.59 | 76.87 | 10.3% |
| DCF (Growth 10y) | 45.15 - 207.92 | 86.16 | 23.7% |
| DCF (EBITDA 5y) | 69.76 - 90.33 | 76.53 | 9.8% |
| DCF (EBITDA 10y) | 74.28 - 106.48 | 86.57 | 24.2% |
| Fair Value | 107.74 - 107.74 | 107.74 | 54.62% |
| P/E | 64.13 - 83.43 | 70.02 | 0.5% |
| EV/EBITDA | 41.49 - 84.49 | 62.49 | -10.3% |
| EPV | (15.37) - 0.18 | (7.59) | -110.9% |
| DDM - Stable | 39.35 - 109.39 | 74.37 | 6.7% |
| DDM - Multi | 53.41 - 105.59 | 69.97 | 0.4% |
| Market Cap (mil) | 72,404.48 |
| Beta | 0.55 |
| Outstanding shares (mil) | 1,039.10 |
| Enterprise Value (mil) | 132,434.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.61% |
| Cost of Debt | 6.67% |
| WACC | 7.23% |