FAR.TO
Foraco International SA
Price:  
2.87 
CAD
Volume:  
108,095.00
France | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FAR.TO Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Foraco International SA (FAR.TO) is 13.06 CAD. This FAR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.87 CAD, the upside of Foraco International SA is %.

The range of the Intrinsic Value is 10.05 - 18.48 CAD

2.87 CAD
Stock Price
13.06 CAD
Intrinsic Value
Intrinsic Value Details

FAR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.05 - 18.48 13.06 354.9%
DCF (Growth 10y) 12.78 - 23.11 16.47 473.9%
DCF (EBITDA 5y) 6.07 - 8.18 7.03 144.8%
DCF (EBITDA 10y) 9.20 - 12.54 10.69 272.4%
Fair Value 10.67 - 10.67 10.67 271.78%
P/E 3.06 - 7.76 4.67 62.8%
EV/EBITDA 3.13 - 4.56 3.61 25.8%
EPV 5.36 - 8.43 6.89 140.2%
DDM - Stable 3.28 - 7.73 5.50 91.8%
DDM - Multi 5.16 - 9.87 6.81 137.4%

FAR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 283.05
Beta 0.09
Outstanding shares (mil) 98.63
Enterprise Value (mil) 398.78
Market risk premium 5.10%
Cost of Equity 7.54%
Cost of Debt 5.73%
WACC 6.60%