As of 2024-12-11, the Intrinsic Value of BRP Inc (DOO.TO) is
108.49 CAD. This DOO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 75.79 CAD, the upside of BRP Inc is
43.10%.
The range of the Intrinsic Value is 83.46 - 148.19 CAD
108.49 CAD
Intrinsic Value
DOO.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
83.46 - 148.19 |
108.49 |
43.1% |
| DCF (Growth 10y) |
118.60 - 200.32 |
150.30 |
98.3% |
| DCF (EBITDA 5y) |
144.30 - 173.36 |
158.00 |
108.5% |
| DCF (EBITDA 10y) |
178.02 - 227.46 |
200.96 |
165.2% |
| Fair Value |
91.71 - 91.71 |
91.71 |
21.00% |
| P/E |
67.87 - 104.40 |
83.65 |
10.4% |
| EV/EBITDA |
111.28 - 149.48 |
125.08 |
65.0% |
| EPV |
87.13 - 125.66 |
106.39 |
40.4% |
| DDM - Stable |
23.37 - 47.29 |
35.33 |
-53.4% |
| DDM - Multi |
68.00 - 108.78 |
83.82 |
10.6% |
DOO.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,175.41 |
| Beta |
1.51 |
| Outstanding shares (mil) |
68.29 |
| Enterprise Value (mil) |
8,034.01 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.98% |
| Cost of Debt |
4.38% |
| WACC |
7.48% |