EMP.A.TO
Empire Company Ltd
Price:  
34.50 
CAD
Volume:  
523,514.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMP.A.TO Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Empire Company Ltd (EMP.A.TO) is 48.84 CAD. This EMP.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.50 CAD, the upside of Empire Company Ltd is %.

The range of the Intrinsic Value is 26.40 - 110.89 CAD

34.50 CAD
Stock Price
48.84 CAD
Intrinsic Value
Intrinsic Value Details

EMP.A.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.40 - 110.89 48.84 41.6%
DCF (Growth 10y) 32.68 - 118.09 55.53 60.9%
DCF (EBITDA 5y) 20.96 - 32.43 27.46 -20.4%
DCF (EBITDA 10y) 28.85 - 44.86 37.24 7.9%
Fair Value 74.33 - 74.33 74.33 115.44%
P/E 41.50 - 47.09 45.08 30.7%
EV/EBITDA 11.28 - 38.39 28.37 -17.8%
EPV 48.51 - 77.70 63.10 82.9%
DDM - Stable 25.36 - 77.48 51.42 49.0%
DDM - Multi 29.53 - 69.19 41.28 19.7%

EMP.A.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,711.09
Beta 0.52
Outstanding shares (mil) 252.50
Enterprise Value (mil) 15,656.09
Market risk premium 5.10%
Cost of Equity 7.83%
Cost of Debt 5.94%
WACC 6.29%