As of 2024-10-09, the Intrinsic Value of Corby Spirit and Wine Ltd (CSW.A.TO) is 12.56 CAD. This CSW.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.81 CAD, the upside of Corby Spirit and Wine Ltd is -1.90%.

The range of the Intrinsic Value is 9.56 - 17.42 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	9.56 - 17.42	12.56	-1.9%
DCF (Growth 10y)	12.01 - 20.69	15.33	19.7%
DCF (EBITDA 5y)	12.86 - 16.59	15.06	17.6%
DCF (EBITDA 10y)	14.37 - 18.87	16.87	31.7%
Fair Value	4.27 - 4.27	4.27	-66.64%
P/E	9.59 - 17.62	13.46	5.1%
EV/EBITDA	14.83 - 18.66	16.86	31.6%
EPV	12.17 - 16.54	14.35	12.0%
DDM - Stable	9.32 - 20.09	14.70	14.8%
DDM - Multi	15.44 - 24.57	18.86	47.2%