As of 2025-07-04, the Intrinsic Value of Empire Company Ltd (EMP.A.TO) is 65.44 CAD. This EMP.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.24 CAD, the upside of Empire Company Ltd is 18.50%.
The range of the Intrinsic Value is 37.69 - 140.14 CAD
Based on its market price of 55.24 CAD and our intrinsic valuation, Empire Company Ltd (EMP.A.TO) is undervalued by 18.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.69 - 140.14 | 65.44 | 18.5% |
| DCF (Growth 10y) | 48.59 - 155.25 | 77.67 | 40.6% |
| DCF (EBITDA 5y) | 36.25 - 50.40 | 45.35 | -17.9% |
| DCF (EBITDA 10y) | 43.91 - 62.12 | 54.50 | -1.3% |
| Fair Value | 15.05 - 15.05 | 15.05 | -72.76% |
| P/E | 59.22 - 67.71 | 63.20 | 14.4% |
| EV/EBITDA | 24.88 - 52.45 | 41.71 | -24.5% |
| EPV | 66.30 - 96.84 | 81.57 | 47.7% |
| DDM - Stable | 28.18 - 81.94 | 55.06 | -0.3% |
| DDM - Multi | 38.93 - 86.19 | 53.44 | -3.3% |
| Market Cap (mil) | 12,849.38 |
| Beta | 0.18 |
| Outstanding shares (mil) | 232.61 |
| Enterprise Value (mil) | 20,028.38 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.39% |
| Cost of Debt | 4.47% |
| WACC | 5.93% |