As of 2025-06-30, the Intrinsic Value of TerraVest Industries Inc (TVK.TO) is 104.19 CAD. This TVK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.81 CAD, the upside of TerraVest Industries Inc is -38.30%.
The range of the Intrinsic Value is 59.01 - 211.48 CAD
Based on its market price of 168.81 CAD and our intrinsic valuation, TerraVest Industries Inc (TVK.TO) is overvalued by 38.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.01 - 211.48 | 104.19 | -38.3% |
| DCF (Growth 10y) | 169.62 - 472.99 | 259.91 | 54.0% |
| DCF (EBITDA 5y) | 71.28 - 119.86 | 102.22 | -39.4% |
| DCF (EBITDA 10y) | 148.58 - 242.30 | 200.73 | 18.9% |
| Fair Value | 92.60 - 92.60 | 92.60 | -45.14% |
| P/E | 32.12 - 70.98 | 45.43 | -73.1% |
| EV/EBITDA | (4.52) - 22.63 | 9.81 | -94.2% |
| EPV | (19.01) - (6.87) | (12.94) | -107.7% |
| DDM - Stable | 28.07 - 82.64 | 55.35 | -67.2% |
| DDM - Multi | 124.57 - 287.50 | 174.10 | 3.1% |
| Market Cap (mil) | 3,632.79 |
| Beta | 2.05 |
| Outstanding shares (mil) | 21.52 |
| Enterprise Value (mil) | 4,736.43 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.22% |
| Cost of Debt | 4.93% |
| WACC | 9.73% |