As of 2024-12-15, the Intrinsic Value of TerraVest Industries Inc (TVK.TO) is
104.78 CAD. This TVK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 115.55 CAD, the upside of TerraVest Industries Inc is
-9.30%.
The range of the Intrinsic Value is 68.39 - 208.78 CAD
104.78 CAD
Intrinsic Value
TVK.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.39 - 208.78 |
104.78 |
-9.3% |
| DCF (Growth 10y) |
116.64 - 331.11 |
172.51 |
49.3% |
| DCF (EBITDA 5y) |
55.27 - 73.45 |
61.52 |
-46.8% |
| DCF (EBITDA 10y) |
87.26 - 118.26 |
98.93 |
-14.4% |
| Fair Value |
68.25 - 68.25 |
68.25 |
-40.93% |
| P/E |
29.58 - 53.32 |
40.67 |
-64.8% |
| EV/EBITDA |
30.60 - 50.56 |
37.66 |
-67.4% |
| EPV |
16.28 - 24.94 |
20.61 |
-82.2% |
| DDM - Stable |
32.86 - 111.09 |
71.98 |
-37.7% |
| DDM - Multi |
78.68 - 204.26 |
113.31 |
-1.9% |
TVK.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,253.23 |
| Beta |
2.10 |
| Outstanding shares (mil) |
19.50 |
| Enterprise Value (mil) |
2,503.52 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.90% |
| Cost of Debt |
4.39% |
| WACC |
8.30% |