As of 2024-12-14, the Intrinsic Value of Becker Milk Co Ltd (BEK.B.TO) is
12.41 CAD. This BEK.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.75 CAD, the upside of Becker Milk Co Ltd is
-2.70%.
The range of the Intrinsic Value is 10.13 - 16.17 CAD
12.41 CAD
Intrinsic Value
BEK.B.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.13 - 16.17 |
12.41 |
-2.7% |
| DCF (Growth 10y) |
11.21 - 17.43 |
13.57 |
6.4% |
| DCF (EBITDA 5y) |
12.54 - 13.94 |
13.19 |
3.5% |
| DCF (EBITDA 10y) |
13.13 - 15.42 |
14.20 |
11.4% |
| Fair Value |
1.75 - 1.75 |
1.75 |
-86.24% |
| P/E |
2.26 - 3.61 |
3.02 |
-76.3% |
| EV/EBITDA |
12.54 - 14.19 |
13.36 |
4.8% |
| EPV |
6.02 - 8.04 |
7.03 |
-44.9% |
| DDM - Stable |
0.45 - 1.07 |
0.76 |
-94.0% |
| DDM - Multi |
0.93 - 1.83 |
1.25 |
-90.2% |
BEK.B.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23.06 |
| Beta |
0.26 |
| Outstanding shares (mil) |
1.81 |
| Enterprise Value (mil) |
22.84 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.89% |
| Cost of Debt |
5.00% |
| WACC |
6.27% |