As of 2025-05-16, the Intrinsic Value of Exchange Income Corp (EIF.TO) is 93.90 CAD. This EIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.96 CAD, the upside of Exchange Income Corp is 62.00%.
The range of the Intrinsic Value is 49.53 - 230.05 CAD
Based on its market price of 57.96 CAD and our intrinsic valuation, Exchange Income Corp (EIF.TO) is undervalued by 62.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.53 - 230.05 | 93.90 | 62.0% |
| DCF (Growth 10y) | 68.94 - 268.11 | 118.28 | 104.1% |
| DCF (EBITDA 5y) | 66.50 - 95.55 | 82.36 | 42.1% |
| DCF (EBITDA 10y) | 88.62 - 133.84 | 111.58 | 92.5% |
| Fair Value | 59.06 - 59.06 | 59.06 | 1.89% |
| P/E | 24.52 - 31.93 | 28.34 | -51.1% |
| EV/EBITDA | 28.97 - 81.92 | 47.27 | -18.4% |
| EPV | 19.36 - 42.94 | 31.15 | -46.3% |
| DDM - Stable | 17.54 - 51.23 | 34.39 | -40.7% |
| DDM - Multi | 50.58 - 105.30 | 67.41 | 16.3% |
| Market Cap (mil) | 2,974.51 |
| Beta | 0.97 |
| Outstanding shares (mil) | 51.32 |
| Enterprise Value (mil) | 5,235.12 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.79% |
| Cost of Debt | 5.58% |
| WACC | 7.17% |