A meaningful DCF fair value isn't available for TC Energy Corporation (TRP) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 0.5%/yr | 10.0% | N/A |
| Base case | 2.3%/yr | 9.0% | N/A |
| Optimistic | 5.3%/yr | 8.0% | N/A |
Current Price
$61.86
Market-Implied Growth
N/A
Base-Case Model Value
N/A
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for TRP (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $335.1M · 1.04B shares · net debt $43.9B
Estimated Fair Value
N/A
These assumptions imply no positive equity value — try a higher growth or lower discount rate.
