X.TO
TMX Group Ltd
Price:  
36.70 
CAD
Volume:  
235,600.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

X.TO Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of TMX Group Ltd (X.TO) is 35.51 CAD. This X.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.70 CAD, the upside of TMX Group Ltd is %.

The range of the Intrinsic Value is 17.19 - 196.83 CAD

36.70 CAD
Stock Price
35.51 CAD
Intrinsic Value
Intrinsic Value Details

X.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.19 - 196.83 35.51 -3.2%
DCF (Growth 10y) 20.42 - 205.69 39.43 7.5%
DCF (EBITDA 5y) 21.66 - 26.56 24.02 -34.5%
DCF (EBITDA 10y) 24.10 - 31.96 27.79 -24.3%
Fair Value 13.66 - 13.66 13.66 -62.78%
P/E 21.78 - 46.64 32.67 -11.0%
EV/EBITDA 18.80 - 38.90 28.99 -21.0%
EPV 22.20 - 33.26 27.73 -24.5%
DDM - Stable 20.39 - 164.19 92.29 151.5%
DDM - Multi 18.28 - 109.48 30.85 -15.9%

X.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,152.32
Beta 0.40
Outstanding shares (mil) 276.63
Enterprise Value (mil) 12,274.22
Market risk premium 5.10%
Cost of Equity 6.93%
Cost of Debt 4.25%
WACC 6.54%