As of 2025-07-01, the Intrinsic Value of Boralex Inc (BLX.TO) is 21.28 CAD. This BLX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.64 CAD, the upside of Boralex Inc is -32.70%.
The range of the Intrinsic Value is (4.49) - 204.93 CAD
Based on its market price of 31.64 CAD and our intrinsic valuation, Boralex Inc (BLX.TO) is overvalued by 32.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.49) - 204.93 | 21.28 | -32.7% |
| DCF (Growth 10y) | 0.49 - 234.27 | 29.36 | -7.2% |
| DCF (EBITDA 5y) | 8.47 - 31.42 | 20.04 | -36.7% |
| DCF (EBITDA 10y) | 12.20 - 45.96 | 27.93 | -11.7% |
| Fair Value | 2.68 - 2.68 | 2.68 | -91.54% |
| P/E | 3.08 - 35.59 | 16.38 | -48.2% |
| EV/EBITDA | 4.71 - 27.01 | 16.72 | -47.2% |
| EPV | 5.35 - 40.00 | 22.67 | -28.3% |
| DDM - Stable | 1.18 - 3.05 | 2.11 | -93.3% |
| DDM - Multi | 30.56 - 46.71 | 36.02 | 13.8% |
| Market Cap (mil) | 3,251.96 |
| Beta | 0.99 |
| Outstanding shares (mil) | 102.78 |
| Enterprise Value (mil) | 7,245.96 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.20% |
| Cost of Debt | 7.83% |
| WACC | 6.46% |