FRU.TO
Freehold Royalties Ltd
Price:  
12.89 
CAD
Volume:  
304,798.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FRU.TO Intrinsic Value

-20.00 %
Upside

What is the intrinsic value of FRU.TO?

As of 2025-06-13, the Intrinsic Value of Freehold Royalties Ltd (FRU.TO) is 10.32 CAD. This FRU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.89 CAD, the upside of Freehold Royalties Ltd is -20.00%.

The range of the Intrinsic Value is 7.51 - 16.17 CAD

Is FRU.TO undervalued or overvalued?

Based on its market price of 12.89 CAD and our intrinsic valuation, Freehold Royalties Ltd (FRU.TO) is overvalued by 20.00%.

12.89 CAD
Stock Price
10.32 CAD
Intrinsic Value
Intrinsic Value Details

FRU.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.51 - 16.17 10.32 -20.0%
DCF (Growth 10y) 7.80 - 15.36 10.29 -20.2%
DCF (EBITDA 5y) 5.35 - 7.96 7.04 -45.4%
DCF (EBITDA 10y) 6.38 - 9.20 7.98 -38.1%
Fair Value 23.29 - 23.29 23.29 80.67%
P/E 8.71 - 15.00 12.09 -6.2%
EV/EBITDA 4.42 - 11.95 8.45 -34.4%
EPV 14.68 - 19.69 17.19 33.3%
DDM - Stable 6.26 - 15.53 10.89 -15.5%
DDM - Multi 8.63 - 14.78 10.74 -16.7%

FRU.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,113.44
Beta 1.30
Outstanding shares (mil) 163.96
Enterprise Value (mil) 2,409.14
Market risk premium 5.10%
Cost of Equity 11.91%
Cost of Debt 5.23%
WACC 10.89%