TWC.TO
TWC Enterprises Ltd
Price:  
17.50 
CAD
Volume:  
1,600.00
Canada | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TWC.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of TWC Enterprises Ltd (TWC.TO) is 19.16 CAD. This TWC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.50 CAD, the upside of TWC Enterprises Ltd is %.

The range of the Intrinsic Value is 15.27 - 26.61 CAD

17.50 CAD
Stock Price
19.16 CAD
Intrinsic Value
Intrinsic Value Details

TWC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.27 - 26.61 19.16 9.5%
DCF (Growth 10y) 17.84 - 31.29 22.47 28.4%
DCF (EBITDA 5y) 20.31 - 24.36 21.74 24.3%
DCF (EBITDA 10y) 22.07 - 29.16 24.85 42.0%
Fair Value 31.10 - 31.10 31.10 77.72%
P/E 14.69 - 24.36 18.82 7.5%
EV/EBITDA 18.50 - 28.93 21.41 22.3%
EPV 22.55 - 34.75 28.65 63.7%
DDM - Stable 8.42 - 21.18 14.80 -15.4%
DDM - Multi 7.55 - 15.46 10.21 -41.7%

TWC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 428.76
Beta 0.15
Outstanding shares (mil) 24.50
Enterprise Value (mil) 380.08
Market risk premium 5.10%
Cost of Equity 8.32%
Cost of Debt 5.00%
WACC 7.66%