What is the intrinsic value of EMP.A.TO?

As of 2025-06-18, the Intrinsic Value of Empire Company Ltd (EMP.A.TO) is 71.67 CAD. This EMP.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.51 CAD, the upside of Empire Company Ltd is 39.10%.

The range of the Intrinsic Value is 41.10 - 155.45 CAD

Is EMP.A.TO undervalued or overvalued?

Based on its market price of 51.51 CAD and our intrinsic valuation, Empire Company Ltd (EMP.A.TO) is undervalued by 39.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	41.10 - 155.45	71.67	39.1%
DCF (Growth 10y)	48.22 - 159.41	78.13	51.7%
DCF (EBITDA 5y)	32.93 - 50.03	44.27	-14.1%
DCF (EBITDA 10y)	42.45 - 63.90	55.35	7.5%
Fair Value	43.63 - 43.63	43.63	-15.30%
P/E	54.13 - 67.95	61.37	19.2%
EV/EBITDA	23.79 - 52.31	40.99	-20.4%
EPV	61.57 - 91.79	76.68	48.9%
DDM - Stable	26.61 - 77.36	51.99	0.9%
DDM - Multi	38.62 - 84.96	52.85	2.6%