EIF.TO
Exchange Income Corp
Price:  
43.28 
CAD
Volume:  
69,581.00
Canada | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EIF.TO Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Exchange Income Corp (EIF.TO) is 75.61 CAD. This EIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.28 CAD, the upside of Exchange Income Corp is %.

The range of the Intrinsic Value is 26.56 - 409.42 CAD

43.28 CAD
Stock Price
75.61 CAD
Intrinsic Value
Intrinsic Value Details

EIF.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.56 - 409.42 75.61 74.7%
DCF (Growth 10y) 25.76 - 363.09 69.32 60.2%
DCF (EBITDA 5y) 39.25 - 74.05 56.93 31.5%
DCF (EBITDA 10y) 49.53 - 98.07 72.81 68.2%
Fair Value 63.44 - 63.44 63.44 46.57%
P/E 21.02 - 42.32 31.27 -27.8%
EV/EBITDA 22.28 - 43.76 31.59 -27.0%
EPV 22.73 - 56.71 39.72 -8.2%
DDM - Stable 24.12 - 96.64 60.38 39.5%
DDM - Multi 37.06 - 103.59 53.29 23.1%

EIF.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,046.36
Beta 0.86
Outstanding shares (mil) 47.28
Enterprise Value (mil) 4,039.80
Market risk premium 5.10%
Cost of Equity 7.86%
Cost of Debt 5.68%
WACC 6.02%