FRU.TO
Freehold Royalties Ltd
Price:  
13.49 
CAD
Volume:  
230,208.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FRU.TO Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Freehold Royalties Ltd (FRU.TO) is 20.94 CAD. This FRU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.49 CAD, the upside of Freehold Royalties Ltd is %.

The range of the Intrinsic Value is 13.29 - 49.22 CAD

13.49 CAD
Stock Price
20.94 CAD
Intrinsic Value
Intrinsic Value Details

FRU.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.29 - 49.22 20.94 55.2%
DCF (Growth 10y) 13.76 - 46.41 20.79 54.1%
DCF (EBITDA 5y) 8.41 - 10.84 9.66 -28.4%
DCF (EBITDA 10y) 10.11 - 13.57 11.77 -12.7%
Fair Value 22.38 - 22.38 22.38 65.87%
P/E 9.20 - 16.06 12.10 -10.3%
EV/EBITDA 6.13 - 12.67 9.25 -31.5%
EPV 21.49 - 33.19 27.34 102.7%
DDM - Stable 8.78 - 40.20 24.49 81.6%
DDM - Multi 11.94 - 37.05 17.48 29.5%

FRU.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,032.79
Beta 0.64
Outstanding shares (mil) 150.69
Enterprise Value (mil) 2,257.98
Market risk premium 5.10%
Cost of Equity 7.57%
Cost of Debt 4.26%
WACC 7.32%