TRP.TO
TC Energy Corp
Price:  
69.68 
CAD
Volume:  
657,819.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TRP.TO Intrinsic Value

10.30 %
Upside

What is the intrinsic value of TRP.TO?

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

Is TRP.TO undervalued or overvalued?

Based on its market price of 69.68 CAD and our intrinsic valuation, TC Energy Corp (TRP.TO) is undervalued by 10.30%.

69.68 CAD
Stock Price
76.87 CAD
Intrinsic Value
Intrinsic Value Details

TRP.TO Intrinsic Value - Valuation Summary

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%

TRP.TO Intrinsic Value - Key Valuation Metrics

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%