As of 2025-08-28, the Intrinsic Value of Freehold Royalties Ltd (FRU.TO) is 17.48 CAD. This FRU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.38 CAD, the upside of Freehold Royalties Ltd is 30.70%.
The range of the Intrinsic Value is 10.14 - 56.11 CAD
Based on its market price of 13.38 CAD and our intrinsic valuation, Freehold Royalties Ltd (FRU.TO) is undervalued by 30.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.14 - 56.11 | 17.48 | 30.7% |
| DCF (Growth 10y) | 10.17 - 50.49 | 16.70 | 24.8% |
| DCF (EBITDA 5y) | 5.74 - 9.05 | 7.70 | -42.5% |
| DCF (EBITDA 10y) | 7.10 - 11.19 | 9.23 | -31.0% |
| Fair Value | 18.25 - 18.25 | 18.25 | 36.38% |
| P/E | 7.65 - 14.19 | 10.51 | -21.5% |
| EV/EBITDA | 4.47 - 11.98 | 8.30 | -38.0% |
| EPV | 18.27 - 30.21 | 24.24 | 81.2% |
| DDM - Stable | 6.52 - 36.64 | 21.58 | 61.3% |
| DDM - Multi | 11.73 - 42.84 | 17.57 | 31.3% |
| Market Cap (mil) | 2,193.78 |
| Beta | 1.22 |
| Outstanding shares (mil) | 163.96 |
| Enterprise Value (mil) | 2,487.74 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.81% |
| Cost of Debt | 5.23% |
| WACC | 8.24% |