CCL.B.TO
CCL Industries Inc
Price:  
71.04 
CAD
Volume:  
391,380.00
Canada | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CCL.B.TO Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of CCL Industries Inc (CCL.B.TO) is 90.15 CAD. This CCL.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.04 CAD, the upside of CCL Industries Inc is %.

The range of the Intrinsic Value is 66.84 - 137.68 CAD

71.04 CAD
Stock Price
90.15 CAD
Intrinsic Value
Intrinsic Value Details

CCL.B.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.84 - 137.68 90.15 26.9%
DCF (Growth 10y) 77.82 - 148.77 101.36 42.7%
DCF (EBITDA 5y) 64.61 - 86.91 77.06 8.5%
DCF (EBITDA 10y) 76.34 - 103.18 90.42 27.3%
Fair Value 16.74 - 16.74 16.74 -76.43%
P/E 49.23 - 65.90 60.05 -15.5%
EV/EBITDA 50.33 - 72.09 62.80 -11.6%
EPV 37.53 - 50.00 43.76 -38.4%
DDM - Stable 28.35 - 70.71 49.53 -30.3%
DDM - Multi 52.99 - 99.79 68.93 -3.0%

CCL.B.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,792.64
Beta 0.72
Outstanding shares (mil) 166.00
Enterprise Value (mil) 13,401.64
Market risk premium 5.10%
Cost of Equity 8.27%
Cost of Debt 4.25%
WACC 7.45%