As of 2024-09-18, the Intrinsic Value of Empire Company Ltd (EMP.A.TO) is
43.36 CAD. This EMP.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.27 CAD, the upside of Empire Company Ltd is
10.40%.
The range of the Intrinsic Value is 26.65 - 76.27 CAD
43.36 CAD
Intrinsic Value
EMP.A.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.65 - 76.27 |
43.36 |
10.4% |
| DCF (Growth 10y) |
32.84 - 85.65 |
50.70 |
29.1% |
| DCF (EBITDA 5y) |
27.28 - 47.13 |
38.57 |
-1.8% |
| DCF (EBITDA 10y) |
33.09 - 58.24 |
46.17 |
17.6% |
| Fair Value |
44.45 - 44.45 |
44.45 |
13.19% |
| P/E |
55.17 - 61.78 |
58.52 |
49.0% |
| EV/EBITDA |
29.66 - 49.10 |
41.87 |
6.6% |
| EPV |
52.78 - 97.97 |
75.37 |
91.9% |
| DDM - Stable |
20.54 - 53.19 |
36.87 |
-6.1% |
| DDM - Multi |
25.67 - 53.82 |
34.97 |
-10.9% |
EMP.A.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,616.24 |
| Beta |
0.28 |
| Outstanding shares (mil) |
244.87 |
| Enterprise Value (mil) |
16,716.54 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.05% |
| Cost of Debt |
4.45% |
| WACC |
6.00% |