CAS.TO
Cascades Inc
Price:  
10.30 
CAD
Volume:  
63,165.00
Canada | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAS.TO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Cascades Inc (CAS.TO) is 37.61 CAD. This CAS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.30 CAD, the upside of Cascades Inc is %.

The range of the Intrinsic Value is 20.55 - 82.10 CAD

10.30 CAD
Stock Price
37.61 CAD
Intrinsic Value
Intrinsic Value Details

CAS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.55 - 82.10 37.61 265.1%
DCF (Growth 10y) 28.62 - 94.42 46.94 355.7%
DCF (EBITDA 5y) 20.78 - 30.83 24.75 140.3%
DCF (EBITDA 10y) 29.25 - 42.60 34.68 236.7%
Fair Value -2.28 - -2.28 -2.28 -122.18%
P/E (6.55) - 3.29 (2.83) -127.5%
EV/EBITDA 12.05 - 24.82 16.99 64.9%
EPV (4.17) - 0.14 (2.02) -119.6%
DDM - Stable (3.00) - (9.92) (6.46) -162.7%
DDM - Multi 11.31 - 30.35 16.63 61.4%

CAS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,037.01
Beta 0.67
Outstanding shares (mil) 100.68
Enterprise Value (mil) 3,125.01
Market risk premium 5.10%
Cost of Equity 9.40%
Cost of Debt 5.00%
WACC 5.72%