As of 2024-12-13, the Intrinsic Value of Finning International Inc (FTT.TO) is
44.69 CAD. This FTT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.72 CAD, the upside of Finning International Inc is
15.40%.
The range of the Intrinsic Value is 32.39 - 66.82 CAD
44.69 CAD
Intrinsic Value
FTT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.39 - 66.82 |
44.69 |
15.4% |
| DCF (Growth 10y) |
36.12 - 66.94 |
47.25 |
22.0% |
| DCF (EBITDA 5y) |
46.38 - 62.52 |
54.16 |
39.9% |
| DCF (EBITDA 10y) |
45.97 - 63.79 |
54.30 |
40.2% |
| Fair Value |
65.30 - 65.30 |
65.30 |
68.64% |
| P/E |
54.64 - 71.00 |
59.10 |
52.6% |
| EV/EBITDA |
47.64 - 74.00 |
60.60 |
56.5% |
| EPV |
34.32 - 47.82 |
41.07 |
6.1% |
| DDM - Stable |
18.73 - 39.60 |
29.16 |
-24.7% |
| DDM - Multi |
26.49 - 42.30 |
32.47 |
-16.1% |
FTT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,331.59 |
| Beta |
1.56 |
| Outstanding shares (mil) |
137.70 |
| Enterprise Value (mil) |
7,774.59 |
| Market risk premium |
5.10% |
| Cost of Equity |
11.89% |
| Cost of Debt |
4.82% |
| WACC |
9.15% |