TZS.TO
Trez Capital Senior Mortgage Investment Corp
Price:  
2.00 
CAD
Volume:  
10,650.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TZS.TO Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Trez Capital Senior Mortgage Investment Corp (TZS.TO) is 0.61 CAD. This TZS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.00 CAD, the upside of Trez Capital Senior Mortgage Investment Corp is %.

The range of the Intrinsic Value is 0.56 - 0.67 CAD

2.00 CAD
Stock Price
0.61 CAD
Intrinsic Value
Intrinsic Value Details

TZS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.56 - 0.67 0.61 -69.7%
DCF (Growth 10y) 0.59 - 0.70 0.63 -68.3%
DCF (EBITDA 5y) 0.94 - 1.22 1.00 -50.0%
DCF (EBITDA 10y) 0.88 - 1.15 0.94 -52.9%
Fair Value 3.34 - 3.34 3.34 66.91%
P/E 2.69 - 5.27 3.96 98.1%
EV/EBITDA 0.91 - 1.42 1.11 -44.3%
EPV 1.66 - 1.96 1.81 -9.6%
DDM - Stable 3.95 - 7.51 5.73 186.6%
DDM - Multi 3.71 - 4.82 4.17 108.3%

TZS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14.64
Beta 0.61
Outstanding shares (mil) 7.32
Enterprise Value (mil) 12.54
Market risk premium 4.74%
Cost of Equity 10.41%
Cost of Debt 5.00%
WACC 7.04%