As of 2025-12-23, the Intrinsic Value of CCL Industries Inc (CCL.B.TO) is 107.52 CAD. This CCL.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.60 CAD, the upside of CCL Industries Inc is 25.60%.
The range of the Intrinsic Value is 86.71 - 141.06 CAD
Based on its market price of 85.60 CAD and our intrinsic valuation, CCL Industries Inc (CCL.B.TO) is undervalued by 25.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 86.71 - 141.06 | 107.52 | 25.6% |
| DCF (Growth 10y) | 118.33 - 188.62 | 145.33 | 69.8% |
| DCF (EBITDA 5y) | 90.13 - 118.48 | 105.91 | 23.7% |
| DCF (EBITDA 10y) | 120.35 - 161.50 | 141.81 | 65.7% |
| Fair Value | 67.64 - 67.64 | 67.64 | -20.99% |
| P/E | 73.04 - 100.62 | 84.24 | -1.6% |
| EV/EBITDA | 63.40 - 87.78 | 79.53 | -7.1% |
| EPV | 42.57 - 57.98 | 50.27 | -41.3% |
| DDM - Stable | 39.63 - 81.51 | 60.57 | -29.2% |
| DDM - Multi | 80.23 - 128.58 | 98.83 | 15.5% |
| Market Cap (mil) | 14,828.49 |
| Beta | 0.67 |
| Outstanding shares (mil) | 173.23 |
| Enterprise Value (mil) | 16,316.29 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.72% |
| Cost of Debt | 4.25% |
| WACC | 7.09% |