DOO.TO
BRP Inc
Price:  
47.75 
CAD
Volume:  
84,780.00
Canada | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOO.TO Intrinsic Value

45.80 %
Upside

What is the intrinsic value of DOO.TO?

As of 2025-05-06, the Intrinsic Value of BRP Inc (DOO.TO) is 69.64 CAD. This DOO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.75 CAD, the upside of BRP Inc is 45.80%.

The range of the Intrinsic Value is 48.98 - 104.70 CAD

Is DOO.TO undervalued or overvalued?

Based on its market price of 47.75 CAD and our intrinsic valuation, BRP Inc (DOO.TO) is undervalued by 45.80%.

47.75 CAD
Stock Price
69.64 CAD
Intrinsic Value
Intrinsic Value Details

DOO.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.98 - 104.70 69.64 45.8%
DCF (Growth 10y) 61.74 - 122.82 84.48 76.9%
DCF (EBITDA 5y) 61.68 - 84.54 72.88 52.6%
DCF (EBITDA 10y) 70.40 - 100.83 84.78 77.6%
Fair Value -15.11 - -15.11 -15.11 -131.64%
P/E (49.80) - 24.89 (17.16) -135.9%
EV/EBITDA (109.86) - 78.85 (24.24) -150.8%
EPV 84.76 - 128.84 106.80 123.7%
DDM - Stable (21.19) - (40.88) (31.03) -165.0%
DDM - Multi 12.06 - 18.78 14.74 -69.1%

DOO.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,487.18
Beta 0.46
Outstanding shares (mil) 73.03
Enterprise Value (mil) 6,436.88
Market risk premium 5.10%
Cost of Equity 9.32%
Cost of Debt 5.77%
WACC 6.94%