As of 2025-06-20, the Intrinsic Value of Corby Spirit and Wine Ltd (CSW.A.TO) is 13.98 CAD. This CSW.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.73 CAD, the upside of Corby Spirit and Wine Ltd is 1.80%.
The range of the Intrinsic Value is 9.94 - 21.82 CAD
Based on its market price of 13.73 CAD and our intrinsic valuation, Corby Spirit and Wine Ltd (CSW.A.TO) is undervalued by 1.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.94 - 21.82 | 13.98 | 1.8% |
| DCF (Growth 10y) | 13.78 - 28.57 | 18.82 | 37.1% |
| DCF (EBITDA 5y) | 13.12 - 18.02 | 15.73 | 14.6% |
| DCF (EBITDA 10y) | 15.44 - 22.17 | 18.80 | 36.9% |
| Fair Value | 4.57 - 4.57 | 4.57 | -66.72% |
| P/E | 10.54 - 15.08 | 13.85 | 0.8% |
| EV/EBITDA | 12.35 - 18.24 | 14.98 | 9.1% |
| EPV | 10.08 - 17.06 | 13.57 | -1.2% |
| DDM - Stable | 8.12 - 20.45 | 14.28 | 4.0% |
| DDM - Multi | 11.38 - 21.30 | 14.73 | 7.3% |
| Market Cap (mil) | 390.89 |
| Beta | -0.02 |
| Outstanding shares (mil) | 28.47 |
| Enterprise Value (mil) | 493.73 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.45% |
| Cost of Debt | 4.45% |
| WACC | 5.62% |