CTC.A.TO
Canadian Tire Corporation Ltd
Price:  
166.03 
CAD
Volume:  
39,354.00
Canada | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CTC.A.TO Intrinsic Value

43.80 %
Upside

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

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

Is CTC.A.TO undervalued or overvalued?

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%.

166.03 CAD
Stock Price
238.82 CAD
Intrinsic Value
Intrinsic Value Details

CTC.A.TO Intrinsic Value - Valuation Summary

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%

CTC.A.TO Intrinsic Value - Key Valuation Metrics

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%