As of 2025-10-22, the Intrinsic Value of First National Financial Corp (FN.TO) is 39.64 CAD. This FN.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 48.04 CAD, the upside of First National Financial Corp is -17.50%.
The range of the Intrinsic Value is 28.80 - 55.72 CAD
Based on its market price of 48.04 CAD and our intrinsic valuation, First National Financial Corp (FN.TO) is overvalued by 17.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (864.84) - 336.17 | (844.07) | -1857.0% |
| DCF (Growth 10y) | (861.56) - 602.47 | (836.54) | -1841.3% |
| DCF (EBITDA 5y) | 28.80 - 55.72 | 39.64 | -17.5% |
| DCF (EBITDA 10y) | 29.64 - 81.76 | 47.26 | -1.6% |
| Fair Value | 16.96 - 16.96 | 16.96 | -64.70% |
| P/E | 18.38 - 33.75 | 26.07 | -45.7% |
| EV/EBITDA | 34.50 - 46.56 | 41.97 | -12.6% |
| EPV | (860.37) - (746.87) | (803.62) | -1772.8% |
| DDM - Stable | 14.64 - 46.46 | 30.55 | -36.4% |
| DDM - Multi | 18.67 - 45.48 | 26.37 | -45.1% |
| Market Cap (mil) | 2,880.96 |
| Beta | -0.03 |
| Outstanding shares (mil) | 59.97 |
| Enterprise Value (mil) | 2,880.96 |
| Market risk premium | 5.10% |
| Cost of Equity | 13.51% |
| Cost of Debt | 13.58% |
| WACC | 10.17% |