BCI.TO
New Look Vision Group Inc
Price:  
50.00 
CAD
Volume:  
10,310.00
Canada | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BCI.TO Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of New Look Vision Group Inc (BCI.TO) is 11.95 CAD. This BCI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.00 CAD, the upside of New Look Vision Group Inc is %.

The range of the Intrinsic Value is 7.93 - 17.52 CAD

50.00 CAD
Stock Price
11.95 CAD
Intrinsic Value
Intrinsic Value Details

BCI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.93 - 17.52 11.95 -76.1%
DCF (Growth 10y) 18.16 - 31.02 23.57 -52.9%
DCF (EBITDA 5y) 6.69 - 23.37 16.14 -67.7%
DCF (EBITDA 10y) 16.16 - 36.00 26.91 -46.2%
Fair Value 6.94 - 6.94 6.94 -86.13%
P/E 6.95 - 20.47 11.31 -77.4%
EV/EBITDA (4.64) - 45.73 17.11 -65.8%
EPV 53.13 - 67.49 60.31 20.6%
DDM - Stable 6.92 - 12.79 9.86 -80.3%
DDM - Multi 7.22 - 10.63 8.61 -82.8%

BCI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 783.00
Beta 1.05
Outstanding shares (mil) 15.66
Enterprise Value (mil) 1,089.83
Market risk premium 4.74%
Cost of Equity 9.30%
Cost of Debt 7.44%
WACC 7.99%