As of 2024-07-27, the Intrinsic Value of Finning International Inc (FTT.TO) is
50.57 CAD. This FTT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.36 CAD, the upside of Finning International Inc is
%.
The range of the Intrinsic Value is 36.35 - 77.12 CAD
50.57 CAD
Intrinsic Value
FTT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.35 - 77.12 |
50.57 |
28.5% |
| DCF (Growth 10y) |
33.43 - 64.86 |
44.50 |
13.1% |
| DCF (EBITDA 5y) |
42.50 - 56.66 |
49.82 |
26.6% |
| DCF (EBITDA 10y) |
49.17 - 67.68 |
58.33 |
48.2% |
| Fair Value |
72.09 - 72.09 |
72.09 |
83.16% |
| P/E |
53.45 - 75.84 |
64.43 |
63.7% |
| EV/EBITDA |
46.07 - 65.91 |
55.08 |
39.9% |
| EPV |
37.82 - 51.60 |
44.71 |
13.6% |
| DDM - Stable |
24.26 - 53.99 |
39.13 |
-0.6% |
| DDM - Multi |
30.15 - 50.97 |
37.78 |
-4.0% |
FTT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,526.38 |
| Beta |
1.19 |
| Outstanding shares (mil) |
140.41 |
| Enterprise Value (mil) |
8,327.38 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.27% |
| Cost of Debt |
5.05% |
| WACC |
8.15% |