EMP.A.TO
Empire Company Ltd
Price:  
51.51 
CAD
Volume:  
137,708.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMP.A.TO Intrinsic Value

39.10 %
Upside

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%.

51.51 CAD
Stock Price
71.67 CAD
Intrinsic Value
Intrinsic Value Details

EMP.A.TO Intrinsic Value - Valuation Summary

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%

EMP.A.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,981.74
Beta 0.21
Outstanding shares (mil) 232.61
Enterprise Value (mil) 19,340.84
Market risk premium 5.10%
Cost of Equity 7.51%
Cost of Debt 4.45%
WACC 5.92%