As of 2025-12-13, the Intrinsic Value of Finning International Inc (FTT.TO) is 150.13 CAD. This FTT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.16 CAD, the upside of Finning International Inc is 99.80%.
The range of the Intrinsic Value is 96.30 - 318.12 CAD
Based on its market price of 75.16 CAD and our intrinsic valuation, Finning International Inc (FTT.TO) is undervalued by 99.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 96.30 - 318.12 | 150.13 | 99.8% |
| DCF (Growth 10y) | 110.43 - 333.21 | 164.97 | 119.5% |
| DCF (EBITDA 5y) | 93.71 - 134.42 | 115.48 | 53.6% |
| DCF (EBITDA 10y) | 108.45 - 160.83 | 134.53 | 79.0% |
| Fair Value | 96.09 - 96.09 | 96.09 | 27.85% |
| P/E | 77.97 - 142.29 | 109.53 | 45.7% |
| EV/EBITDA | 65.19 - 98.80 | 80.15 | 6.6% |
| EPV | 54.38 - 84.66 | 69.52 | -7.5% |
| DDM - Stable | 46.29 - 162.04 | 104.17 | 38.6% |
| DDM - Multi | 74.76 - 201.48 | 108.83 | 44.8% |
| Market Cap (mil) | 9,870.76 |
| Beta | 1.41 |
| Outstanding shares (mil) | 131.33 |
| Enterprise Value (mil) | 12,239.76 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.38% |
| Cost of Debt | 5.05% |
| WACC | 7.44% |