BPF.UN.TO
Boston Pizza Royalties Income Fund
Price:  
19.46 
CAD
Volume:  
9,438.00
Canada | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BPF.UN.TO Intrinsic Value

16.10 %
Upside

What is the intrinsic value of BPF.UN.TO?

As of 2025-06-19, the Intrinsic Value of Boston Pizza Royalties Income Fund (BPF.UN.TO) is 22.59 CAD. This BPF.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.46 CAD, the upside of Boston Pizza Royalties Income Fund is 16.10%.

The range of the Intrinsic Value is 17.50 - 31.27 CAD

Is BPF.UN.TO undervalued or overvalued?

Based on its market price of 19.46 CAD and our intrinsic valuation, Boston Pizza Royalties Income Fund (BPF.UN.TO) is undervalued by 16.10%.

19.46 CAD
Stock Price
22.59 CAD
Intrinsic Value
Intrinsic Value Details

BPF.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.50 - 31.27 22.59 16.1%
DCF (Growth 10y) 19.90 - 34.26 25.24 29.7%
DCF (EBITDA 5y) 18.68 - 21.60 20.09 3.2%
DCF (EBITDA 10y) 20.85 - 25.66 23.12 18.8%
Fair Value 34.95 - 34.95 34.95 79.61%
P/E 17.07 - 19.44 18.53 -4.8%
EV/EBITDA 15.18 - 19.56 18.91 -2.8%
EPV 17.68 - 26.10 21.89 12.5%
DDM - Stable 11.65 - 25.65 18.65 -4.2%
DDM - Multi 18.48 - 29.94 22.71 16.7%

BPF.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 414.11
Beta 0.84
Outstanding shares (mil) 21.28
Enterprise Value (mil) 496.08
Market risk premium 5.10%
Cost of Equity 7.15%
Cost of Debt 4.25%
WACC 6.46%