As of 2024-12-13, the Intrinsic Value of Canadian Tire Corporation Ltd (CTC.A.TO) is
134.49 CAD. This CTC.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 154.72 CAD, the upside of Canadian Tire Corporation Ltd is
-13.10%.
The range of the Intrinsic Value is 88.35 - 205.19 CAD
134.49 CAD
Intrinsic Value
CTC.A.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
88.35 - 205.19 |
134.49 |
-13.1% |
| DCF (Growth 10y) |
105.24 - 219.13 |
150.45 |
-2.8% |
| DCF (EBITDA 5y) |
91.15 - 139.31 |
124.46 |
-19.6% |
| DCF (EBITDA 10y) |
115.37 - 177.23 |
152.72 |
-1.3% |
| Fair Value |
36.56 - 36.56 |
36.56 |
-76.37% |
| P/E |
97.55 - 124.75 |
111.67 |
-27.8% |
| EV/EBITDA |
63.36 - 166.70 |
125.27 |
-19.0% |
| EPV |
274.67 - 400.76 |
337.72 |
118.3% |
| DDM - Stable |
39.39 - 71.98 |
55.68 |
-64.0% |
| DDM - Multi |
61.21 - 83.12 |
70.28 |
-54.6% |
CTC.A.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,076.04 |
| Beta |
0.71 |
| Outstanding shares (mil) |
52.20 |
| Enterprise Value (mil) |
16,134.44 |
| Market risk premium |
5.10% |
| Cost of Equity |
11.57% |
| Cost of Debt |
4.68% |
| WACC |
7.33% |