As of 2024-12-13, the Intrinsic Value of Canaccord Genuity Group Inc (CF.TO) is
27.58 CAD. This CF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.95 CAD, the upside of Canaccord Genuity Group Inc is
151.90%.
The range of the Intrinsic Value is 21.22 - 39.30 CAD
27.58 CAD
Intrinsic Value
CF.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.22 - 39.30 |
27.58 |
151.9% |
| DCF (Growth 10y) |
21.53 - 38.05 |
27.39 |
150.2% |
| DCF (EBITDA 5y) |
18.63 - 45.50 |
31.83 |
190.7% |
| DCF (EBITDA 10y) |
21.17 - 47.03 |
32.92 |
200.6% |
| Fair Value |
4.12 - 4.12 |
4.12 |
-62.42% |
| P/E |
1.47 - 7.41 |
4.19 |
-61.7% |
| EV/EBITDA |
22.78 - 62.74 |
36.44 |
232.8% |
| EPV |
23.62 - 37.47 |
30.55 |
179.0% |
| DDM - Stable |
0.98 - 2.05 |
1.52 |
-86.2% |
| DDM - Multi |
7.59 - 10.12 |
8.58 |
-21.7% |
CF.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,120.55 |
| Beta |
1.32 |
| Outstanding shares (mil) |
102.33 |
| Enterprise Value (mil) |
1,247.20 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.99% |
| Cost of Debt |
10.16% |
| WACC |
8.40% |