TVK.TO
TerraVest Industries Inc
Price:  
138.40 
CAD
Volume:  
40,241.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TVK.TO Intrinsic Value

28.40 %
Upside

What is the intrinsic value of TVK.TO?

As of 2025-09-17, the Intrinsic Value of TerraVest Industries Inc (TVK.TO) is 177.73 CAD. This TVK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.40 CAD, the upside of TerraVest Industries Inc is 28.40%.

The range of the Intrinsic Value is 103.23 - 419.81 CAD

Is TVK.TO undervalued or overvalued?

Based on its market price of 138.40 CAD and our intrinsic valuation, TerraVest Industries Inc (TVK.TO) is undervalued by 28.40%.

138.40 CAD
Stock Price
177.73 CAD
Intrinsic Value
Intrinsic Value Details

TVK.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 103.23 - 419.81 177.73 28.4%
DCF (Growth 10y) 253.80 - 883.90 402.68 191.0%
DCF (EBITDA 5y) 72.35 - 116.88 92.95 -32.8%
DCF (EBITDA 10y) 160.01 - 243.05 197.45 42.7%
Fair Value 91.11 - 91.11 91.11 -34.17%
P/E 37.29 - 83.90 54.35 -60.7%
EV/EBITDA 2.91 - 36.62 21.35 -84.6%
EPV (3.43) - 9.37 2.97 -97.9%
DDM - Stable 39.24 - 152.11 95.67 -30.9%
DDM - Multi 160.43 - 477.97 239.58 73.1%

TVK.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,001.90
Beta 1.48
Outstanding shares (mil) 21.69
Enterprise Value (mil) 3,937.44
Market risk premium 5.10%
Cost of Equity 8.39%
Cost of Debt 5.19%
WACC 7.98%