GDG.UN.TO Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Global Dividend Growers Income Fund (GDG.UN.TO) is
17.26 CAD. This GDG.UN.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 12.93 CAD, the upside of Global Dividend Growers Income Fund is
33.50%.
17.26 CAD
Intrinsic Value
GDG.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(604.19) - (82.26) |
(140.13) |
-1183.8% |
| DCF (Growth 10y) |
(81.70) - (538.47) |
(132.83) |
-1127.3% |
| DCF (EBITDA 5y) |
(48.62) - (63.82) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(56.49) - (75.90) |
(1,234.50) |
-123450.0% |
| Fair Value |
17.26 - 17.26 |
17.26 |
33.50% |
| P/E |
22.09 - 57.10 |
31.59 |
144.3% |
| EV/EBITDA |
28.76 - 38.01 |
34.99 |
170.6% |
| EPV |
12.21 - 18.90 |
15.56 |
20.3% |
| DDM - Stable |
42.50 - 432.92 |
237.71 |
1738.4% |
| DDM - Multi |
(67.21) - (486.88) |
(114.36) |
-984.4% |
GDG.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
60.98 |
| Beta |
0.67 |
| Outstanding shares (mil) |
4.72 |
| Enterprise Value (mil) |
66.40 |
| Market risk premium |
4.74% |
| Cost of Equity |
7.20% |
| Cost of Debt |
5.00% |
| WACC |
7.11% |