As of 2024-12-15, the Intrinsic Value of Exchange Income Corp (EIF.TO) is
74.74 CAD. This EIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.44 CAD, the upside of Exchange Income Corp is
37.30%.
The range of the Intrinsic Value is 33.69 - 221.20 CAD
74.74 CAD
Intrinsic Value
EIF.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.69 - 221.20 |
74.74 |
37.3% |
| DCF (Growth 10y) |
98.87 - 441.27 |
174.14 |
219.9% |
| DCF (EBITDA 5y) |
85.17 - 124.70 |
114.47 |
110.3% |
| DCF (EBITDA 10y) |
126.16 - 194.25 |
169.50 |
211.4% |
| Fair Value |
63.44 - 63.44 |
63.44 |
16.53% |
| P/E |
19.23 - 39.24 |
28.94 |
-46.8% |
| EV/EBITDA |
32.66 - 60.81 |
50.04 |
-8.1% |
| EPV |
20.41 - 53.67 |
37.04 |
-32.0% |
| DDM - Stable |
22.20 - 79.65 |
50.92 |
-6.5% |
| DDM - Multi |
68.39 - 176.94 |
97.13 |
78.4% |
EIF.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,619.34 |
| Beta |
1.31 |
| Outstanding shares (mil) |
48.11 |
| Enterprise Value (mil) |
4,772.41 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.43% |
| Cost of Debt |
5.29% |
| WACC |
5.92% |