As of 2024-12-11, the Intrinsic Value of Boralex Inc (BLX.TO) is
39.92 CAD. This BLX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.24 CAD, the upside of Boralex Inc is
36.50%.
The range of the Intrinsic Value is 6.19 - 576.91 CAD
39.92 CAD
Intrinsic Value
BLX.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.19 - 576.91 |
39.92 |
36.5% |
| DCF (Growth 10y) |
22.05 - 816.34 |
69.08 |
136.3% |
| DCF (EBITDA 5y) |
13.26 - 28.28 |
21.44 |
-26.7% |
| DCF (EBITDA 10y) |
23.82 - 48.92 |
36.44 |
24.6% |
| Fair Value |
17.27 - 17.27 |
17.27 |
-40.93% |
| P/E |
19.50 - 36.86 |
28.43 |
-2.8% |
| EV/EBITDA |
9.60 - 29.79 |
19.97 |
-31.7% |
| EPV |
29.70 - 68.26 |
48.98 |
67.5% |
| DDM - Stable |
8.86 - 39.19 |
24.02 |
-17.8% |
| DDM - Multi |
24.36 - 79.78 |
36.85 |
26.0% |
BLX.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,004.88 |
| Beta |
0.54 |
| Outstanding shares (mil) |
102.77 |
| Enterprise Value (mil) |
6,463.88 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.07% |
| Cost of Debt |
6.20% |
| WACC |
5.66% |