TXT.UN.TO Intrinsic
Value
As of 2024-12-13, the Intrinsic Value of Top 10 Split Trust (TXT.UN.TO) is
36.95 CAD. This TXT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3.10 CAD, the upside of Top 10 Split Trust is
1,092.00%.
The range of the Intrinsic Value is 30.14 - 48.30 CAD
36.95 CAD
Intrinsic Value
TXT.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.14 - 48.30 |
36.95 |
1092.0% |
| DCF (Growth 10y) |
32.93 - 51.24 |
39.82 |
1184.6% |
| DCF (EBITDA 5y) |
14.31 - 20.04 |
16.91 |
445.5% |
| DCF (EBITDA 10y) |
19.80 - 26.06 |
22.61 |
629.2% |
| Fair Value |
26.30 - 26.30 |
26.30 |
748.45% |
| P/E |
5.81 - 10.22 |
8.62 |
178.2% |
| EV/EBITDA |
7.60 - 16.05 |
12.41 |
300.5% |
| EPV |
29.69 - 39.08 |
34.38 |
1009.1% |
| DDM - Stable |
8.26 - 19.57 |
13.92 |
348.9% |
| DDM - Multi |
7.28 - 13.96 |
9.63 |
210.5% |
TXT.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.55 |
| Beta |
2.92 |
| Outstanding shares (mil) |
0.50 |
| Enterprise Value (mil) |
1.43 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.38% |
| Cost of Debt |
5.00% |
| WACC |
5.53% |