As of 2024-12-14, the Intrinsic Value of FirstService Corp (FSV.TO) is
198.15 CAD. This FSV.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 271.13 CAD, the upside of FirstService Corp is
-26.90%.
The range of the Intrinsic Value is 133.03 - 358.20 CAD
198.15 CAD
Intrinsic Value
FSV.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
133.03 - 358.20 |
198.15 |
-26.9% |
| DCF (Growth 10y) |
210.91 - 523.29 |
301.85 |
11.3% |
| DCF (EBITDA 5y) |
205.94 - 280.42 |
239.78 |
-11.6% |
| DCF (EBITDA 10y) |
279.96 - 403.03 |
334.71 |
23.5% |
| Fair Value |
16.97 - 16.97 |
16.97 |
-93.74% |
| P/E |
105.32 - 265.33 |
184.23 |
-32.0% |
| EV/EBITDA |
126.42 - 271.22 |
197.80 |
-27.0% |
| EPV |
66.38 - 100.50 |
83.44 |
-69.2% |
| DDM - Stable |
28.95 - 86.16 |
57.56 |
-78.8% |
| DDM - Multi |
142.16 - 320.12 |
195.93 |
-27.7% |
FSV.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,236.61 |
| Beta |
0.55 |
| Outstanding shares (mil) |
45.13 |
| Enterprise Value (mil) |
13,761.39 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.87% |
| Cost of Debt |
4.25% |
| WACC |
8.19% |