As of 2024-09-11, the Intrinsic Value of Cascades Inc (CAS.TO) is
93.98 CAD. This CAS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.09 CAD, the upside of Cascades Inc is
%.
The range of the Intrinsic Value is 46.30 - 454.01 CAD
93.98 CAD
Intrinsic Value
CAS.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.30 - 454.01 |
93.98 |
933.9% |
| DCF (Growth 10y) |
50.22 - 438.03 |
95.71 |
952.9% |
| DCF (EBITDA 5y) |
26.30 - 30.17 |
27.80 |
205.9% |
| DCF (EBITDA 10y) |
33.23 - 39.08 |
35.69 |
292.6% |
| Fair Value |
-2.08 - -2.08 |
-2.08 |
-122.88% |
| P/E |
(6.35) - (8.32) |
(7.36) |
-181.0% |
| EV/EBITDA |
15.04 - 19.47 |
17.04 |
87.4% |
| EPV |
(7.99) - (5.75) |
(6.87) |
-175.6% |
| DDM - Stable |
(4.01) - (16.73) |
(10.37) |
-214.1% |
| DDM - Multi |
13.65 - 45.32 |
21.11 |
132.2% |
CAS.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
917.98 |
| Beta |
1.06 |
| Outstanding shares (mil) |
100.99 |
| Enterprise Value (mil) |
3,010.98 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.25% |
| Cost of Debt |
5.00% |
| WACC |
5.37% |