As of 2025-05-21, the Intrinsic Value of Canadian Tire Corporation Ltd (CTC.A.TO) is 238.82 CAD. This CTC.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.03 CAD, the upside of Canadian Tire Corporation Ltd is 43.80%.
The range of the Intrinsic Value is 174.22 - 340.52 CAD
Based on its market price of 166.03 CAD and our intrinsic valuation, Canadian Tire Corporation Ltd (CTC.A.TO) is undervalued by 43.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 174.22 - 340.52 | 238.82 | 43.8% |
| DCF (Growth 10y) | 199.20 - 363.15 | 263.19 | 58.5% |
| DCF (EBITDA 5y) | 91.42 - 176.07 | 132.97 | -19.9% |
| DCF (EBITDA 10y) | 134.99 - 225.15 | 177.87 | 7.1% |
| Fair Value | 384.87 - 384.87 | 384.87 | 131.81% |
| P/E | 164.42 - 210.45 | 180.07 | 8.5% |
| EV/EBITDA | 55.55 - 155.28 | 110.10 | -33.7% |
| EPV | 289.90 - 418.59 | 354.24 | 113.4% |
| DDM - Stable | 103.68 - 202.95 | 153.32 | -7.7% |
| DDM - Multi | 138.86 - 210.06 | 167.08 | 0.6% |
| Market Cap (mil) | 9,146.59 |
| Beta | 0.57 |
| Outstanding shares (mil) | 55.09 |
| Enterprise Value (mil) | 17,212.39 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.11% |
| Cost of Debt | 4.48% |
| WACC | 6.43% |