As of 2024-12-13, the Intrinsic Value of Corby Spirit and Wine Ltd (CSW.A.TO) is
17.75 CAD. This CSW.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.69 CAD, the upside of Corby Spirit and Wine Ltd is
39.80%.
The range of the Intrinsic Value is 13.12 - 25.92 CAD
17.75 CAD
Intrinsic Value
CSW.A.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.12 - 25.92 |
17.75 |
39.8% |
| DCF (Growth 10y) |
15.49 - 29.04 |
20.41 |
60.8% |
| DCF (EBITDA 5y) |
14.42 - 20.90 |
17.75 |
39.9% |
| DCF (EBITDA 10y) |
17.49 - 25.73 |
21.54 |
69.7% |
| Fair Value |
5.29 - 5.29 |
5.29 |
-58.31% |
| P/E |
11.09 - 16.47 |
13.70 |
7.9% |
| EV/EBITDA |
13.53 - 23.36 |
19.30 |
52.1% |
| EPV |
12.16 - 18.69 |
15.42 |
21.5% |
| DDM - Stable |
9.32 - 21.35 |
15.33 |
20.8% |
| DDM - Multi |
13.01 - 22.08 |
16.28 |
28.3% |
CSW.A.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
308.04 |
| Beta |
0.23 |
| Outstanding shares (mil) |
24.27 |
| Enterprise Value (mil) |
420.09 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.71% |
| Cost of Debt |
4.25% |
| WACC |
5.56% |