EIF.TO
Exchange Income Corp
Price:  
54.64 
CAD
Volume:  
36,496.00
Canada | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EIF.TO Intrinsic Value

36.80 %
Upside

As of 2024-11-04, the Intrinsic Value of Exchange Income Corp (EIF.TO) is 74.76 CAD. This EIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.64 CAD, the upside of Exchange Income Corp is 36.80%.

The range of the Intrinsic Value is 27.82 - 331.44 CAD

54.64 CAD
Stock Price
74.76 CAD
Intrinsic Value
Intrinsic Value Details

EIF.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.82 - 331.44 74.76 36.8%
DCF (Growth 10y) 45.88 - 405.36 101.70 86.1%
DCF (EBITDA 5y) 59.71 - 89.64 80.70 47.7%
DCF (EBITDA 10y) 71.39 - 114.02 97.91 79.2%
Fair Value 60.80 - 60.80 60.80 11.28%
P/E 17.51 - 34.39 22.19 -59.4%
EV/EBITDA 27.35 - 58.14 45.72 -16.3%
EPV 23.89 - 51.71 37.80 -30.8%
DDM - Stable 25.45 - 97.88 61.66 12.9%
DDM - Multi 40.87 - 109.75 58.19 6.5%

EIF.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,599.87
Beta 1.32
Outstanding shares (mil) 47.58
Enterprise Value (mil) 4,698.62
Market risk premium 5.10%
Cost of Equity 7.46%
Cost of Debt 5.29%
WACC 5.90%