CTC.A.TO
Canadian Tire Corporation Ltd
Price:  
136.75 
CAD
Volume:  
65,006.00
Canada | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CTC.A.TO Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Canadian Tire Corporation Ltd (CTC.A.TO) is 191.25 CAD. This CTC.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.75 CAD, the upside of Canadian Tire Corporation Ltd is %.

The range of the Intrinsic Value is 116.39 - 327.72 CAD

136.75 CAD
Stock Price
191.25 CAD
Intrinsic Value
Intrinsic Value Details

CTC.A.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 116.39 - 327.72 191.25 39.9%
DCF (Growth 10y) 160.84 - 396.02 244.47 78.8%
DCF (EBITDA 5y) 104.78 - 239.60 170.37 24.6%
DCF (EBITDA 10y) 151.00 - 310.98 225.70 65.0%
Fair Value 20.43 - 20.43 20.43 -85.06%
P/E 73.55 - 144.22 112.00 -18.1%
EV/EBITDA 77.10 - 239.72 142.42 4.1%
EPV 317.43 - 510.09 413.76 202.6%
DDM - Stable 27.20 - 55.65 41.43 -69.7%
DDM - Multi 97.14 - 139.26 113.52 -17.0%

CTC.A.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,138.05
Beta 1.05
Outstanding shares (mil) 52.20
Enterprise Value (mil) 15,665.45
Market risk premium 5.10%
Cost of Equity 9.56%
Cost of Debt 5.01%
WACC 6.33%