As of 2024-12-15, the Intrinsic Value of Big Banc Split Corp (BNK.TO) is
107.48 CAD. This BNK.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 13.31 CAD, the upside of Big Banc Split Corp is
707.50%.
The range of the Intrinsic Value is 100.40 - 119.10 CAD
107.48 CAD
Intrinsic Value
BNK.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(691.23) - (204.48) |
(313.64) |
-2456.4% |
| DCF (Growth 10y) |
(416.79) - (1,338.59) |
(624.32) |
-4790.6% |
| DCF (EBITDA 5y) |
100.40 - 119.10 |
107.48 |
707.5% |
| DCF (EBITDA 10y) |
(28.16) - (18.27) |
(1,234.50) |
-123450.0% |
| Fair Value |
-519.22 - -519.22 |
-519.22 |
-4,000.96% |
| P/E |
(123.78) - (69.37) |
(95.54) |
-817.8% |
| EV/EBITDA |
100.83 - 2,015.83 |
356.15 |
2575.8% |
| EPV |
964.50 - 1,168.66 |
1,066.58 |
7913.4% |
| DDM - Stable |
(70.94) - (159.86) |
(115.40) |
-967.0% |
| DDM - Multi |
(22.66) - (42.26) |
(29.72) |
-323.3% |
BNK.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17.84 |
| Beta |
1.12 |
| Outstanding shares (mil) |
1.34 |
| Enterprise Value (mil) |
104.18 |
| Market risk premium |
5.10% |
| Cost of Equity |
20.09% |
| Cost of Debt |
6.70% |
| WACC |
6.95% |