What is the intrinsic value of CTC.A.TO?

As of 2025-09-18, the Intrinsic Value of Canadian Tire Corporation Ltd (CTC.A.TO) is 264.01 CAD. This CTC.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.57 CAD, the upside of Canadian Tire Corporation Ltd is 56.60%.

The range of the Intrinsic Value is 168.99 - 462.56 CAD

Is CTC.A.TO undervalued or overvalued?

Based on its market price of 168.57 CAD and our intrinsic valuation, Canadian Tire Corporation Ltd (CTC.A.TO) is undervalued by 56.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	168.99 - 462.56	264.01	56.6%
DCF (Growth 10y)	198.41 - 509.51	299.51	77.7%
DCF (EBITDA 5y)	135.13 - 257.00	175.78	4.3%
DCF (EBITDA 10y)	172.70 - 323.77	226.07	34.1%
Fair Value	352.04 - 352.04	352.04	108.84%
P/E	159.41 - 300.63	215.42	27.8%
EV/EBITDA	111.45 - 221.72	158.51	-6.0%
EPV	277.44 - 541.32	409.38	142.9%
DDM - Stable	83.13 - 233.77	158.45	-6.0%
DDM - Multi	124.95 - 275.56	172.04	2.1%