As of 2026-06-20, the Intrinsic Value of Exco Technologies Ltd (XTC.TO) is 21.05 CAD. This XTC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.65 CAD, the upside of Exco Technologies Ltd is 175.10%.
The range of the Intrinsic Value is 11.56 - 81.23 CAD
Based on its market price of 7.65 CAD and our intrinsic valuation, Exco Technologies Ltd (XTC.TO) is undervalued by 175.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.56 - 81.23 | 21.05 | 175.1% |
| DCF (Growth 10y) | 17.31 - 114.81 | 30.70 | 301.3% |
| DCF (EBITDA 5y) | 9.60 - 17.56 | 15.64 | 104.4% |
| DCF (EBITDA 10y) | 13.62 - 26.04 | 21.10 | 175.8% |
| Fair Value | 3.22 - 3.22 | 3.22 | -57.85% |
| P/E | 1.48 - 4.27 | 1.98 | -74.1% |
| EV/EBITDA | 4.13 - 9.08 | 8.27 | 8.0% |
| EPV | 9.48 - 21.05 | 15.27 | 99.6% |
| DDM - Stable | 5.38 - 27.73 | 16.55 | 116.3% |
| DDM - Multi | 16.40 - 63.40 | 25.80 | 237.2% |
| Market Cap (mil) | 287.64 |
| Beta | 0.47 |
| Outstanding shares (mil) | 37.60 |
| Enterprise Value (mil) | 363.76 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.25% |
| Cost of Debt | 10.01% |
| WACC | 8.09% |