As of 2025-05-13, the Intrinsic Value of FirstService Corp (FSV.TO) is 248.57 CAD. This FSV.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 241.45 CAD, the upside of FirstService Corp is 2.90%.
The range of the Intrinsic Value is 171.47 - 432.11 CAD
Based on its market price of 241.45 CAD and our intrinsic valuation, FirstService Corp (FSV.TO) is undervalued by 2.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 171.47 - 432.11 | 248.57 | 2.9% |
| DCF (Growth 10y) | 268.07 - 629.01 | 375.54 | 55.5% |
| DCF (EBITDA 5y) | 206.56 - 261.03 | 232.33 | -3.8% |
| DCF (EBITDA 10y) | 275.61 - 364.16 | 316.54 | 31.1% |
| Fair Value | 100.36 - 100.36 | 100.36 | -58.43% |
| P/E | 125.90 - 220.60 | 165.81 | -31.3% |
| EV/EBITDA | 109.86 - 177.81 | 144.82 | -40.0% |
| EPV | 83.42 - 118.51 | 100.96 | -58.2% |
| DDM - Stable | 35.43 - 102.55 | 68.99 | -71.4% |
| DDM - Multi | 161.39 - 356.33 | 221.45 | -8.3% |
| Market Cap (mil) | 10,971.49 |
| Beta | 0.79 |
| Outstanding shares (mil) | 45.44 |
| Enterprise Value (mil) | 12,492.86 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.73% |
| Cost of Debt | 4.74% |
| WACC | 7.99% |