As of 2025-06-12, the Intrinsic Value of Cascades Inc (CAS.TO) is 50.72 CAD. This CAS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.28 CAD, the upside of Cascades Inc is 446.60%.
The range of the Intrinsic Value is 31.58 - 95.25 CAD
Based on its market price of 9.28 CAD and our intrinsic valuation, Cascades Inc (CAS.TO) is undervalued by 446.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.58 - 95.25 | 50.72 | 446.6% |
| DCF (Growth 10y) | 45.54 - 115.87 | 66.73 | 619.1% |
| DCF (EBITDA 5y) | 18.93 - 29.69 | 23.41 | 152.3% |
| DCF (EBITDA 10y) | 31.28 - 43.65 | 36.47 | 293.0% |
| Fair Value | -0.20 - -0.20 | -0.20 | -102.13% |
| P/E | (0.55) - 4.83 | 1.81 | -80.5% |
| EV/EBITDA | 9.74 - 23.36 | 17.41 | 87.7% |
| EPV | 41.80 - 47.20 | 44.50 | 379.5% |
| DDM - Stable | (0.32) - (0.90) | (0.61) | -106.6% |
| DDM - Multi | 13.43 - 30.35 | 18.70 | 101.6% |
| Market Cap (mil) | 938.39 |
| Beta | 1.07 |
| Outstanding shares (mil) | 101.12 |
| Enterprise Value (mil) | 3,154.39 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.31% |
| Cost of Debt | 5.00% |
| WACC | 5.02% |