DOO.TO
BRP Inc
Price:  
92.90 
CAD
Volume:  
185,998.00
Canada | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOO.TO Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of BRP Inc (DOO.TO) is 122.07 CAD. This DOO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.90 CAD, the upside of BRP Inc is %.

The range of the Intrinsic Value is 96.26 - 162.43 CAD

92.90 CAD
Stock Price
122.07 CAD
Intrinsic Value
Intrinsic Value Details

DOO.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 96.26 - 162.43 122.07 31.4%
DCF (Growth 10y) 123.57 - 201.29 154.03 65.8%
DCF (EBITDA 5y) 123.87 - 177.26 152.41 64.1%
DCF (EBITDA 10y) 141.66 - 206.41 174.11 87.4%
Fair Value 245.78 - 245.78 245.78 164.56%
P/E 123.58 - 187.38 158.13 70.2%
EV/EBITDA 102.44 - 166.96 136.58 47.0%
EPV 70.36 - 102.47 86.42 -7.0%
DDM - Stable 58.95 - 117.78 88.37 -4.9%
DDM - Multi 67.30 - 109.43 83.73 -9.9%

DOO.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,024.85
Beta 1.20
Outstanding shares (mil) 75.62
Enterprise Value (mil) 9,484.45
Market risk premium 5.10%
Cost of Equity 10.59%
Cost of Debt 4.38%
WACC 8.43%