CCL.B.TO
CCL Industries Inc
Price:  
76.36 
CAD
Volume:  
292,586.00
Canada | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CCL.B.TO Intrinsic Value

20.30 %
Upside

What is the intrinsic value of CCL.B.TO?

As of 2025-05-15, the Intrinsic Value of CCL Industries Inc (CCL.B.TO) is 91.87 CAD. This CCL.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.36 CAD, the upside of CCL Industries Inc is 20.30%.

The range of the Intrinsic Value is 65.86 - 152.00 CAD

Is CCL.B.TO undervalued or overvalued?

Based on its market price of 76.36 CAD and our intrinsic valuation, CCL Industries Inc (CCL.B.TO) is undervalued by 20.30%.

76.36 CAD
Stock Price
91.87 CAD
Intrinsic Value
Intrinsic Value Details

CCL.B.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 65.86 - 152.00 91.87 20.3%
DCF (Growth 10y) 89.72 - 195.63 121.89 59.6%
DCF (EBITDA 5y) 67.22 - 97.43 80.03 4.8%
DCF (EBITDA 10y) 87.06 - 126.25 103.62 35.7%
Fair Value 69.34 - 69.34 69.34 -9.19%
P/E 78.47 - 95.62 83.88 9.8%
EV/EBITDA 56.23 - 83.05 68.73 -10.0%
EPV 45.47 - 61.01 53.24 -30.3%
DDM - Stable 47.32 - 133.41 90.37 18.3%
DDM - Multi 66.03 - 141.78 89.78 17.6%

CCL.B.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,411.11
Beta 0.48
Outstanding shares (mil) 175.63
Enterprise Value (mil) 15,030.01
Market risk premium 5.10%
Cost of Equity 7.17%
Cost of Debt 4.25%
WACC 6.58%