As of 2024-12-13, the Intrinsic Value of First National Financial Corp (FN.TO) is
28.08 CAD. This FN.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 41.73 CAD, the upside of First National Financial Corp is
-32.71%.
28.08 CAD
Intrinsic Value
FN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(799.10) - 466.51 |
(777.78) |
-1963.8% |
| DCF (Growth 10y) |
(796.00) - 697.58 |
(771.01) |
-1947.6% |
| DCF (EBITDA 5y) |
(690.96) - (441.66) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(729.25) - (363.46) |
(1,234.50) |
-123450.0% |
| Fair Value |
28.08 - 28.08 |
28.08 |
-32.71% |
| P/E |
20.85 - 34.67 |
25.61 |
-38.6% |
| EV/EBITDA |
(728.77) - (449.85) |
(648.42) |
-1653.8% |
| EPV |
(796.55) - (694.77) |
(745.66) |
-1886.9% |
| DDM - Stable |
9.56 - 26.59 |
18.07 |
-56.7% |
| DDM - Multi |
14.01 - 28.59 |
18.63 |
-55.4% |
FN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,502.44 |
| Beta |
0.80 |
| Outstanding shares (mil) |
59.97 |
| Enterprise Value (mil) |
51,805.24 |
| Market risk premium |
5.10% |
| Cost of Equity |
19.61% |
| Cost of Debt |
13.58% |
| WACC |
10.49% |