BPF.UN.TO
Boston Pizza Royalties Income Fund
Price:  
15.73 
CAD
Volume:  
38,550.00
Canada | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BPF.UN.TO Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Boston Pizza Royalties Income Fund (BPF.UN.TO) is 22.45 CAD. This BPF.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.73 CAD, the upside of Boston Pizza Royalties Income Fund is %.

The range of the Intrinsic Value is 17.71 - 30.20 CAD

15.73 CAD
Stock Price
22.45 CAD
Intrinsic Value
Intrinsic Value Details

BPF.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.71 - 30.20 22.45 42.7%
DCF (Growth 10y) 19.81 - 32.62 24.69 57.0%
DCF (EBITDA 5y) 17.19 - 19.75 18.43 17.1%
DCF (EBITDA 10y) 19.42 - 23.85 21.51 36.7%
Fair Value 36.85 - 36.85 36.85 134.25%
P/E 13.87 - 18.42 15.76 0.2%
EV/EBITDA 13.34 - 16.98 16.09 2.3%
EPV 12.78 - 19.11 15.94 1.4%
DDM - Stable 10.71 - 21.79 16.25 3.3%
DDM - Multi 14.16 - 21.48 17.00 8.1%

BPF.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 334.73
Beta 0.84
Outstanding shares (mil) 21.28
Enterprise Value (mil) 416.50
Market risk premium 5.10%
Cost of Equity 8.36%
Cost of Debt 6.00%
WACC 7.56%