EIF.TO
Exchange Income Corp
Price:  
57.26 
CAD
Volume:  
92,798.00
Canada | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EIF.TO Intrinsic Value

-45.00 %
Upside

What is the intrinsic value of EIF.TO?

As of 2025-06-17, the Intrinsic Value of Exchange Income Corp (EIF.TO) is 31.50 CAD. This EIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.26 CAD, the upside of Exchange Income Corp is -45.00%.

The range of the Intrinsic Value is 17.83 - 53.71 CAD

Is EIF.TO undervalued or overvalued?

Based on its market price of 57.26 CAD and our intrinsic valuation, Exchange Income Corp (EIF.TO) is overvalued by 45.00%.

57.26 CAD
Stock Price
31.50 CAD
Intrinsic Value
Intrinsic Value Details

EIF.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.83 - 53.71 31.50 -45.0%
DCF (Growth 10y) 74.55 - 148.57 102.78 79.5%
DCF (EBITDA 5y) 61.83 - 85.63 72.22 26.1%
DCF (EBITDA 10y) 94.70 - 134.78 112.31 96.1%
Fair Value 60.33 - 60.33 60.33 5.36%
P/E 23.70 - 31.76 28.06 -51.0%
EV/EBITDA 23.95 - 58.86 40.98 -28.4%
EPV 20.52 - 40.70 30.61 -46.5%
DDM - Stable 15.88 - 31.44 23.66 -58.7%
DDM - Multi 52.71 - 78.60 62.93 9.9%

EIF.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,940.30
Beta 1.03
Outstanding shares (mil) 51.35
Enterprise Value (mil) 5,169.12
Market risk premium 5.10%
Cost of Equity 9.77%
Cost of Debt 5.58%
WACC 7.24%