As of 2024-07-27, the Intrinsic Value of Empire Company Ltd (EMP.A.TO) is 47.28 CAD. This EMP.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.04 CAD, the upside of Empire Company Ltd is %.

The range of the Intrinsic Value is 32.28 - 73.18 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	32.28 - 73.18	47.28	27.6%
DCF (Growth 10y)	39.34 - 82.27	55.15	48.9%
DCF (EBITDA 5y)	28.59 - 45.85	39.66	7.1%
DCF (EBITDA 10y)	35.96 - 56.75	48.09	29.8%
Fair Value	45.40 - 45.40	45.40	22.57%
P/E	53.66 - 62.22	59.06	59.5%
EV/EBITDA	29.33 - 46.37	39.98	7.9%
EPV	61.45 - 95.50	78.47	111.9%
DDM - Stable	23.69 - 49.70	36.70	-0.9%
DDM - Multi	30.15 - 49.88	37.64	1.6%