As of 2025-09-18, the Intrinsic Value of Canoe EIT Income Fund (EIT.UN.TO) is 22.65 CAD. This EIT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.46 CAD, the upside of Canoe EIT Income Fund is 46.50%.
The range of the Intrinsic Value is 18.06 - 30.39 CAD
Based on its market price of 15.46 CAD and our intrinsic valuation, Canoe EIT Income Fund (EIT.UN.TO) is undervalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.06 - 30.39 | 22.65 | 46.5% |
| DCF (Growth 10y) | 20.29 - 33.34 | 25.18 | 62.8% |
| DCF (EBITDA 5y) | 20.07 - 35.74 | 26.01 | 68.2% |
| DCF (EBITDA 10y) | 21.73 - 37.79 | 27.77 | 79.6% |
| Fair Value | 76.15 - 76.15 | 76.15 | 392.55% |
| P/E | 19.14 - 43.92 | 28.95 | 87.2% |
| EV/EBITDA | 19.48 - 43.99 | 30.11 | 94.7% |
| EPV | 11.27 - 17.05 | 14.16 | -8.4% |
| DDM - Stable | 19.43 - 42.14 | 30.79 | 99.1% |
| DDM - Multi | 14.20 - 24.08 | 17.87 | 15.6% |
| Market Cap (mil) | 2,861.34 |
| Beta | 1.18 |
| Outstanding shares (mil) | 185.08 |
| Enterprise Value (mil) | 3,151.65 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.24% |
| Cost of Debt | 4.25% |
| WACC | 8.71% |