As of 2024-09-13, the Intrinsic Value of CCL Industries Inc (CCL.B.TO) is
92.94 CAD. This CCL.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.47 CAD, the upside of CCL Industries Inc is
%.
The range of the Intrinsic Value is 66.43 - 152.41 CAD
92.94 CAD
Intrinsic Value
CCL.B.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
66.43 - 152.41 |
92.94 |
14.1% |
| DCF (Growth 10y) |
71.52 - 150.83 |
96.19 |
18.1% |
| DCF (EBITDA 5y) |
61.75 - 86.49 |
74.66 |
-8.4% |
| DCF (EBITDA 10y) |
69.90 - 98.38 |
84.02 |
3.1% |
| Fair Value |
20.34 - 20.34 |
20.34 |
-75.04% |
| P/E |
55.51 - 74.68 |
66.62 |
-18.2% |
| EV/EBITDA |
54.67 - 82.30 |
69.05 |
-15.2% |
| EPV |
37.55 - 52.76 |
45.15 |
-44.6% |
| DDM - Stable |
35.92 - 98.93 |
67.43 |
-17.2% |
| DDM - Multi |
49.49 - 103.23 |
66.62 |
-18.2% |
CCL.B.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,610.13 |
| Beta |
0.82 |
| Outstanding shares (mil) |
167.06 |
| Enterprise Value (mil) |
15,369.93 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.81% |
| Cost of Debt |
4.25% |
| WACC |
7.14% |