As of 2024-12-10, the Intrinsic Value of Freehold Royalties Ltd (FRU.TO) is
17.26 CAD. This FRU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.64 CAD, the upside of Freehold Royalties Ltd is
26.60%.
The range of the Intrinsic Value is 9.97 - 60.34 CAD
17.26 CAD
Intrinsic Value
FRU.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.97 - 60.34 |
17.26 |
26.6% |
| DCF (Growth 10y) |
10.26 - 55.90 |
16.97 |
24.4% |
| DCF (EBITDA 5y) |
6.68 - 15.40 |
9.39 |
-31.2% |
| DCF (EBITDA 10y) |
8.03 - 17.40 |
10.98 |
-19.5% |
| Fair Value |
22.01 - 22.01 |
22.01 |
61.34% |
| P/E |
10.39 - 23.24 |
14.75 |
8.2% |
| EV/EBITDA |
8.81 - 22.24 |
13.05 |
-4.3% |
| EPV |
16.21 - 30.06 |
23.14 |
69.6% |
| DDM - Stable |
6.85 - 48.26 |
27.55 |
102.0% |
| DDM - Multi |
9.05 - 42.34 |
14.22 |
4.3% |
FRU.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,055.40 |
| Beta |
1.43 |
| Outstanding shares (mil) |
150.69 |
| Enterprise Value (mil) |
2,262.66 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.32% |
| Cost of Debt |
4.25% |
| WACC |
8.97% |