EIF.TO
Exchange Income Corp
Price:  
65.22 
CAD
Volume:  
92,798.00
Canada | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EIF.TO Intrinsic Value

23.70 %
Upside

What is the intrinsic value of EIF.TO?

As of 2025-07-05, the Intrinsic Value of Exchange Income Corp (EIF.TO) is 80.69 CAD. This EIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.22 CAD, the upside of Exchange Income Corp is 23.70%.

The range of the Intrinsic Value is 34.85 - 283.64 CAD

Is EIF.TO undervalued or overvalued?

Based on its market price of 65.22 CAD and our intrinsic valuation, Exchange Income Corp (EIF.TO) is undervalued by 23.70%.

65.22 CAD
Stock Price
80.69 CAD
Intrinsic Value
Intrinsic Value Details

EIF.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.85 - 283.64 80.69 23.7%
DCF (Growth 10y) 104.81 - 582.24 193.09 196.1%
DCF (EBITDA 5y) 65.80 - 95.55 77.42 18.7%
DCF (EBITDA 10y) 101.65 - 154.60 123.14 88.8%
Fair Value 60.33 - 60.33 60.33 -7.50%
P/E 25.14 - 35.26 30.26 -53.6%
EV/EBITDA 25.52 - 67.52 44.84 -31.3%
EPV 24.09 - 55.71 39.90 -38.8%
DDM - Stable 21.00 - 85.53 53.26 -18.3%
DDM - Multi 66.17 - 193.31 96.82 48.4%

EIF.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,349.05
Beta 1.00
Outstanding shares (mil) 51.35
Enterprise Value (mil) 5,577.87
Market risk premium 5.10%
Cost of Equity 8.29%
Cost of Debt 5.58%
WACC 6.55%