FRU.TO
Freehold Royalties Ltd
Price:  
12.91 
CAD
Volume:  
277,051
Canada | Oil, Gas & Consumable Fuels

FRU.TO DCF Valuation - Growth Exit 5Y

32.3 %
Upside

What is the DCF valuation of FRU.TO?

The Discounted Cash Flow (DCF) valuation of Freehold Royalties Ltd (FRU.TO) is 17.07 CAD. With the latest stock price at 12.91 CAD, the upside of Freehold Royalties Ltd based on DCF is 32.3%.

Is FRU.TO a buy or a sell?

Based on the latest price of 12.91 CAD and our DCF valuation, Freehold Royalties Ltd (FRU.TO) is a buy. Buying FRU.TO stocks now will result in a potential gain of 32.3%.

Range Selected
WACC / Discount Rate6.4% - 10.4%8.4%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price9.89 - 55.3517.07
Upside-23.4% - 328.7%32.3%
12.91 CAD
Stock Price
17.07 CAD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

FRU.TO DCF Valuation: Revenue & Expenses Forecast

(CAD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue309325337343350364
% Growth
2%5%4%2%2%4%
Cost of goods sold(10)(10)(10)(10)(9)(9)
% of Revenue3%3%3%3%3%3%
Selling, G&A expenses(20)(21)(21)(22)(22)(23)
% of Revenue6%6%6%6%6%6%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(88)(93)(96)(98)(100)(104)
% of Revenue29%29%29%29%29%29%
Tax expense(42)(45)(47)(48)(49)(51)
Tax rate22%22%22%22%22%22%
Net profit149157163166170177
% Margin48%48%48%48%49%49%