EIT.UN.TO
Canoe EIT Income Fund
Price:  
14.03 
CAD
Volume:  
119,613.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EIT.UN.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Canoe EIT Income Fund (EIT.UN.TO) is 13.81 CAD. This EIT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.03 CAD, the upside of Canoe EIT Income Fund is %.

The range of the Intrinsic Value is 11.08 - 18.29 CAD

14.03 CAD
Stock Price
13.81 CAD
Intrinsic Value
Intrinsic Value Details

EIT.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.08 - 18.29 13.81 -1.6%
DCF (Growth 10y) 12.22 - 19.66 15.05 7.3%
DCF (EBITDA 5y) 14.05 - 22.65 18.13 29.2%
DCF (EBITDA 10y) 14.30 - 23.16 18.29 30.4%
Fair Value 35.91 - 35.91 35.91 155.94%
P/E 13.96 - 21.66 16.26 15.9%
EV/EBITDA 13.79 - 24.13 18.53 32.0%
EPV 10.62 - 15.59 13.10 -6.6%
DDM - Stable 9.08 - 19.24 14.16 1.0%
DDM - Multi 9.30 - 14.89 11.41 -18.7%

EIT.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,494.39
Beta 1.18
Outstanding shares (mil) 177.79
Enterprise Value (mil) 2,713.64
Market risk premium 5.10%
Cost of Equity 9.39%
Cost of Debt 4.25%
WACC 8.70%