DOO.TO
BRP Inc
Price:  
94.08 
CAD
Volume:  
127,083.00
Canada | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOO.TO Intrinsic Value

29.80 %
Upside

What is the intrinsic value of DOO.TO?

As of 2025-10-27, the Intrinsic Value of BRP Inc (DOO.TO) is 122.16 CAD. This DOO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.08 CAD, the upside of BRP Inc is 29.80%.

The range of the Intrinsic Value is 93.11 - 169.46 CAD

Is DOO.TO undervalued or overvalued?

Based on its market price of 94.08 CAD and our intrinsic valuation, BRP Inc (DOO.TO) is undervalued by 29.80%.

94.08 CAD
Stock Price
122.16 CAD
Intrinsic Value
Intrinsic Value Details

DOO.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 93.11 - 169.46 122.16 29.8%
DCF (Growth 10y) 116.21 - 201.49 148.82 58.2%
DCF (EBITDA 5y) 128.26 - 182.57 152.64 62.2%
DCF (EBITDA 10y) 144.84 - 213.44 175.08 86.1%
Fair Value -2.57 - -2.57 -2.57 -102.73%
P/E (8.50) - 58.36 19.94 -78.8%
EV/EBITDA 68.40 - 119.14 97.05 3.2%
EPV 68.33 - 105.51 86.92 -7.6%
DDM - Stable (3.26) - (6.53) (4.90) -105.2%
DDM - Multi 44.17 - 71.73 54.91 -41.6%

DOO.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,880.07
Beta 0.73
Outstanding shares (mil) 73.13
Enterprise Value (mil) 9,643.97
Market risk premium 5.10%
Cost of Equity 10.06%
Cost of Debt 5.42%
WACC 8.18%