As of 2024-12-13, the Intrinsic Value of Cascades Inc (CAS.TO) is
100.19 CAD. This CAS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.51 CAD, the upside of Cascades Inc is
700.90%.
The range of the Intrinsic Value is 47.84 - 624.79 CAD
100.19 CAD
Intrinsic Value
CAS.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.84 - 624.79 |
100.19 |
700.9% |
| DCF (Growth 10y) |
52.78 - 608.57 |
103.32 |
725.9% |
| DCF (EBITDA 5y) |
24.94 - 29.91 |
27.00 |
115.8% |
| DCF (EBITDA 10y) |
30.64 - 36.81 |
33.29 |
166.1% |
| Fair Value |
-3.71 - -3.71 |
-3.71 |
-129.68% |
| P/E |
(12.09) - (13.52) |
(13.78) |
-210.1% |
| EV/EBITDA |
13.84 - 19.52 |
16.43 |
31.3% |
| EPV |
31.13 - 38.25 |
34.69 |
177.3% |
| DDM - Stable |
(9.76) - (47.90) |
(28.83) |
-330.5% |
| DDM - Multi |
17.42 - 66.23 |
27.56 |
120.3% |
CAS.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,263.36 |
| Beta |
1.04 |
| Outstanding shares (mil) |
100.99 |
| Enterprise Value (mil) |
3,302.36 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.86% |
| Cost of Debt |
5.00% |
| WACC |
5.13% |