As of 2024-07-27, the Intrinsic Value of Exchange Income Corp (EIF.TO) is 72.41 CAD. This EIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.30 CAD, the upside of Exchange Income Corp is %.

The range of the Intrinsic Value is 26.29 - 339.20 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	26.29 - 339.20	72.41	49.9%
DCF (Growth 10y)	25.49 - 300.38	66.33	37.3%
DCF (EBITDA 5y)	50.03 - 78.48	69.81	44.5%
DCF (EBITDA 10y)	59.87 - 101.93	85.55	77.1%
Fair Value	63.25 - 63.25	63.25	30.95%
P/E	20.18 - 43.46	29.61	-38.7%
EV/EBITDA	29.77 - 48.11	39.52	-18.2%
EPV	22.54 - 53.75	38.14	-21.0%
DDM - Stable	24.67 - 92.46	58.57	21.3%
DDM - Multi	37.87 - 99.18	53.60	11.0%