As of 2024-12-12, the Intrinsic Value of Goodfood Market Corp (FOOD.TO) is
0.61 CAD. This FOOD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.41 CAD, the upside of Goodfood Market Corp is
48.40%.
The range of the Intrinsic Value is 0.18 - 3.63 CAD
FOOD.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.18 - 3.63 |
0.61 |
48.4% |
| DCF (Growth 10y) |
0.45 - 5.98 |
1.13 |
174.8% |
| DCF (EBITDA 5y) |
1.00 - 2.70 |
1.68 |
310.5% |
| DCF (EBITDA 10y) |
0.91 - 3.69 |
1.85 |
351.4% |
| Fair Value |
-0.26 - -0.26 |
-0.26 |
-162.64% |
| P/E |
(0.64) - (0.99) |
(0.80) |
-295.5% |
| EV/EBITDA |
0.66 - 4.62 |
1.49 |
263.7% |
| EPV |
(2.20) - (5.73) |
(3.97) |
-1067.7% |
| DDM - Stable |
(0.36) - (1.06) |
(0.71) |
-272.6% |
| DDM - Multi |
0.22 - 0.54 |
0.32 |
-22.4% |
FOOD.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
31.71 |
| Beta |
-0.32 |
| Outstanding shares (mil) |
77.34 |
| Enterprise Value (mil) |
62.76 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.21% |
| Cost of Debt |
14.22% |
| WACC |
12.64% |