TVK.TO
TerraVest Industries Inc
Price:  
171.25 
CAD
Volume:  
52,274.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TVK.TO Intrinsic Value

-0.40 %
Upside

What is the intrinsic value of TVK.TO?

As of 2025-06-05, the Intrinsic Value of TerraVest Industries Inc (TVK.TO) is 170.56 CAD. This TVK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 171.25 CAD, the upside of TerraVest Industries Inc is -0.40%.

The range of the Intrinsic Value is 102.35 - 343.99 CAD

Is TVK.TO undervalued or overvalued?

Based on its market price of 171.25 CAD and our intrinsic valuation, TerraVest Industries Inc (TVK.TO) is overvalued by 0.40%.

171.25 CAD
Stock Price
170.56 CAD
Intrinsic Value
Intrinsic Value Details

TVK.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 102.35 - 343.99 170.56 -0.4%
DCF (Growth 10y) 270.92 - 754.53 408.02 138.3%
DCF (EBITDA 5y) 88.82 - 137.69 125.03 -27.0%
DCF (EBITDA 10y) 196.23 - 289.92 256.35 49.7%
Fair Value 102.09 - 102.09 102.09 -40.39%
P/E 35.41 - 78.69 50.79 -70.3%
EV/EBITDA (8.93) - 23.94 11.09 -93.5%
EPV (13.77) - (0.86) (7.32) -104.3%
DDM - Stable 39.40 - 122.08 80.74 -52.9%
DDM - Multi 180.61 - 432.16 254.44 48.6%

TVK.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,342.80
Beta 2.11
Outstanding shares (mil) 19.52
Enterprise Value (mil) 4,446.44
Market risk premium 5.10%
Cost of Equity 8.70%
Cost of Debt 4.93%
WACC 8.28%