As of 2025-07-03, the Intrinsic Value of Foraco International SA (FAR.TO) is 5.76 CAD. This FAR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.88 CAD, the upside of Foraco International SA is 206.20%.
The range of the Intrinsic Value is 4.48 - 7.87 CAD
Based on its market price of 1.88 CAD and our intrinsic valuation, Foraco International SA (FAR.TO) is undervalued by 206.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.48 - 7.87 | 5.76 | 206.2% |
| DCF (Growth 10y) | 5.69 - 9.77 | 7.23 | 284.8% |
| DCF (EBITDA 5y) | 2.98 - 4.16 | 3.51 | 86.6% |
| DCF (EBITDA 10y) | 4.45 - 6.24 | 5.24 | 178.9% |
| Fair Value | 7.07 - 7.07 | 7.07 | 275.91% |
| P/E | 2.49 - 4.08 | 3.12 | 65.8% |
| EV/EBITDA | 1.12 - 2.55 | 1.68 | -10.7% |
| EPV | 4.45 - 6.70 | 5.58 | 196.6% |
| DDM - Stable | 1.62 - 3.12 | 2.37 | 26.0% |
| DDM - Multi | 2.62 - 4.12 | 3.22 | 71.3% |
| Market Cap (mil) | 186.59 |
| Beta | 1.44 |
| Outstanding shares (mil) | 99.25 |
| Enterprise Value (mil) | 281.69 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.70% |
| Cost of Debt | 6.14% |
| WACC | 8.38% |