As of 2025-05-18, the Intrinsic Value of Touchstone Exploration Inc (TXP.TO) is 0.97 CAD. This TXP.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.36 CAD, the upside of Touchstone Exploration Inc is 169.20%.
The range of the Intrinsic Value is 0.30 - 1.93 CAD
Based on its market price of 0.36 CAD and our intrinsic valuation, Touchstone Exploration Inc (TXP.TO) is undervalued by 169.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.57) - (1.94) | (3.05) | -947.0% |
| DCF (Growth 10y) | (1.32) - (4.18) | (1.76) | -589.6% |
| DCF (EBITDA 5y) | 0.30 - 1.93 | 0.97 | 169.2% |
| DCF (EBITDA 10y) | 0.73 - 4.45 | 2.14 | 494.4% |
| Fair Value | 0.24 - 0.24 | 0.24 | -32.14% |
| P/E | 0.17 - 0.36 | 0.27 | -23.8% |
| EV/EBITDA | 0.12 - 0.78 | 0.33 | -7.7% |
| EPV | (0.38) - (0.51) | (0.45) | -223.8% |
| DDM - Stable | 0.29 - 1.35 | 0.82 | 126.7% |
| DDM - Multi | 0.55 - 2.26 | 0.91 | 153.4% |
| Market Cap (mil) | 85.13 |
| Beta | 0.88 |
| Outstanding shares (mil) | 236.46 |
| Enterprise Value (mil) | 132.49 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.63% |
| Cost of Debt | 6.38% |
| WACC | 8.86% |