As of 2024-12-14, the Intrinsic Value of CCL Industries Inc (CCL.B.TO) is
88.01 CAD. This CCL.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.37 CAD, the upside of CCL Industries Inc is
18.30%.
The range of the Intrinsic Value is 57.68 - 177.60 CAD
88.01 CAD
Intrinsic Value
CCL.B.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
57.68 - 177.60 |
88.01 |
18.3% |
| DCF (Growth 10y) |
61.73 - 173.18 |
90.10 |
21.2% |
| DCF (EBITDA 5y) |
54.46 - 70.75 |
61.71 |
-17.0% |
| DCF (EBITDA 10y) |
62.14 - 82.99 |
71.37 |
-4.0% |
| Fair Value |
21.17 - 21.17 |
21.17 |
-71.54% |
| P/E |
54.41 - 83.83 |
69.63 |
-6.4% |
| EV/EBITDA |
49.92 - 81.69 |
65.43 |
-12.0% |
| EPV |
41.30 - 56.43 |
48.87 |
-34.3% |
| DDM - Stable |
46.26 - 157.54 |
101.90 |
37.0% |
| DDM - Multi |
48.14 - 123.40 |
68.79 |
-7.5% |
CCL.B.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,333.30 |
| Beta |
0.57 |
| Outstanding shares (mil) |
165.84 |
| Enterprise Value (mil) |
14,009.10 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.41% |
| Cost of Debt |
4.25% |
| WACC |
6.78% |