CSW.A.TO
Corby Spirit and Wine Ltd
Price:  
13.45 
CAD
Volume:  
13,307.00
Canada | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSW.A.TO Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Corby Spirit and Wine Ltd (CSW.A.TO) is 12.19 CAD. This CSW.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.45 CAD, the upside of Corby Spirit and Wine Ltd is %.

The range of the Intrinsic Value is 9.25 - 16.96 CAD

13.45 CAD
Stock Price
12.19 CAD
Intrinsic Value
Intrinsic Value Details

CSW.A.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.25 - 16.96 12.19 -9.4%
DCF (Growth 10y) 11.62 - 20.15 14.88 10.6%
DCF (EBITDA 5y) 11.91 - 17.65 14.64 8.9%
DCF (EBITDA 10y) 13.42 - 19.79 16.39 21.9%
Fair Value 4.27 - 4.27 4.27 -68.23%
P/E 10.74 - 16.99 13.42 -0.2%
EV/EBITDA 13.64 - 20.11 16.09 19.6%
EPV 11.78 - 16.18 13.98 3.9%
DDM - Stable 9.11 - 19.62 14.36 6.8%
DDM - Multi 15.10 - 24.01 18.43 37.0%

CSW.A.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 326.49
Beta 0.40
Outstanding shares (mil) 24.27
Enterprise Value (mil) 433.14
Market risk premium 5.10%
Cost of Equity 5.75%
Cost of Debt 5.00%
WACC 5.25%