As of 2025-01-16, the Intrinsic Value of TMX Group Ltd (X.TO) is
47.52 CAD. This X.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.75 CAD, the upside of TMX Group Ltd is
11.10%.
The range of the Intrinsic Value is 22.75 - 442.42 CAD
47.52 CAD
Intrinsic Value
X.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.75 - 442.42 |
47.52 |
11.1% |
| DCF (Growth 10y) |
26.56 - 468.75 |
52.77 |
23.4% |
| DCF (EBITDA 5y) |
24.52 - 28.62 |
26.63 |
-37.7% |
| DCF (EBITDA 10y) |
27.72 - 35.36 |
31.44 |
-26.4% |
| Fair Value |
13.61 - 13.61 |
13.61 |
-68.17% |
| P/E |
20.41 - 42.91 |
31.21 |
-27.0% |
| EV/EBITDA |
18.84 - 43.11 |
31.15 |
-27.1% |
| EPV |
25.41 - 39.83 |
32.62 |
-23.7% |
| DDM - Stable |
23.59 - 308.19 |
165.89 |
288.0% |
| DDM - Multi |
22.53 - 221.40 |
40.36 |
-5.6% |
X.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,875.95 |
| Beta |
0.51 |
| Outstanding shares (mil) |
277.80 |
| Enterprise Value (mil) |
13,771.65 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.18% |
| Cost of Debt |
4.25% |
| WACC |
5.91% |