As of 2025-05-10, the Intrinsic Value of Empire Company Ltd (EMP.A.TO) is 50.09 CAD. This EMP.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.74 CAD, the upside of Empire Company Ltd is -1.30%.
The range of the Intrinsic Value is 33.89 - 78.41 CAD
Based on its market price of 50.74 CAD and our intrinsic valuation, Empire Company Ltd (EMP.A.TO) is overvalued by 1.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.89 - 78.41 | 50.09 | -1.3% |
| DCF (Growth 10y) | 44.17 - 92.68 | 61.89 | 22.0% |
| DCF (EBITDA 5y) | 35.94 - 53.50 | 47.15 | -7.1% |
| DCF (EBITDA 10y) | 47.03 - 70.05 | 60.45 | 19.1% |
| Fair Value | 42.75 - 42.75 | 42.75 | -15.75% |
| P/E | 55.99 - 72.29 | 62.13 | 22.4% |
| EV/EBITDA | 26.93 - 54.83 | 45.06 | -11.2% |
| EPV | 62.07 - 92.76 | 77.41 | 52.6% |
| DDM - Stable | 24.44 - 52.80 | 38.62 | -23.9% |
| DDM - Multi | 36.33 - 61.26 | 45.63 | -10.1% |
| Market Cap (mil) | 11,834.60 |
| Beta | 0.26 |
| Outstanding shares (mil) | 233.24 |
| Enterprise Value (mil) | 19,070.90 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.51% |
| Cost of Debt | 4.45% |
| WACC | 5.90% |