As of 2025-07-04, the Intrinsic Value of TWC Enterprises Ltd (TWC.TO) is 17.01 CAD. This TWC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.75 CAD, the upside of TWC Enterprises Ltd is -25.20%.
The range of the Intrinsic Value is 13.92 - 22.43 CAD
Based on its market price of 22.75 CAD and our intrinsic valuation, TWC Enterprises Ltd (TWC.TO) is overvalued by 25.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.92 - 22.43 | 17.01 | -25.2% |
| DCF (Growth 10y) | 16.10 - 25.69 | 19.60 | -13.9% |
| DCF (EBITDA 5y) | 16.61 - 18.87 | 17.31 | -23.9% |
| DCF (EBITDA 10y) | 18.72 - 22.39 | 20.07 | -11.8% |
| Fair Value | 43.28 - 43.28 | 43.28 | 90.24% |
| P/E | 22.13 - 35.70 | 26.05 | 14.5% |
| EV/EBITDA | 18.54 - 24.39 | 22.16 | -2.6% |
| EPV | 28.87 - 39.42 | 34.15 | 50.1% |
| DDM - Stable | 17.85 - 40.58 | 29.22 | 28.4% |
| DDM - Multi | 14.13 - 25.31 | 18.17 | -20.1% |
| Market Cap (mil) | 554.42 |
| Beta | 0.33 |
| Outstanding shares (mil) | 24.37 |
| Enterprise Value (mil) | 515.21 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.81% |
| Cost of Debt | 5.00% |
| WACC | 5.70% |