FNV.TO
Franco-Nevada Corp
Price:  
174.75 
CAD
Volume:  
256,605.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FNV.TO Intrinsic Value

-160.90 %
Upside

As of 2024-05-21, the Intrinsic Value of Franco-Nevada Corp (FNV.TO) is (106.35) CAD. This FNV.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.75 CAD, the upside of Franco-Nevada Corp is -160.90%.

The range of the Intrinsic Value is (353.61) - (61.16) CAD

Note: result may not be accurate due to the invalid valuation result of DCF model.

174.75 CAD
Stock Price
(106.35) CAD
Intrinsic Value
Intrinsic Value Details

FNV.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (353.61) - (61.16) (106.35) -160.9%
DCF (Growth 10y) (71.95) - (379.41) (119.73) -168.5%
DCF (EBITDA 5y) (1.49) - (1.04) (1,680.40) -123450.0%
DCF (EBITDA 10y) (13.04) - (12.56) (1,680.40) -123450.0%
Fair Value -65.19 - -65.19 -65.19 -137.31%
P/E (80.17) - (64.79) (75.06) -143.0%
EV/EBITDA 12.61 - 73.74 37.68 -78.4%
EPV 55.98 - 70.15 63.07 -63.9%
DDM - Stable (28.04) - (93.04) (60.54) -134.6%
DDM - Multi (16.58) - (43.96) (24.22) -113.9%

FNV.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 33,582.58
Beta 0.45
Outstanding shares (mil) 192.18
Enterprise Value (mil) 31,742.24
Market risk premium 5.10%
Cost of Equity 9.87%
Cost of Debt 4.26%
WACC 6.74%