GDL.TO
Goodfellow Inc
Price:  
15.99 
CAD
Volume:  
1,400.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GDL.TO Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Goodfellow Inc (GDL.TO) is 18.31 CAD. This GDL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.99 CAD, the upside of Goodfellow Inc is %.

The range of the Intrinsic Value is 15.39 - 23.08 CAD

15.99 CAD
Stock Price
18.31 CAD
Intrinsic Value
Intrinsic Value Details

GDL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.39 - 23.08 18.31 14.5%
DCF (Growth 10y) 18.18 - 27.80 21.85 36.6%
DCF (EBITDA 5y) 19.70 - 24.62 22.42 40.2%
DCF (EBITDA 10y) 20.40 - 27.02 23.71 48.3%
Fair Value 43.13 - 43.13 43.13 169.76%
P/E 16.36 - 47.14 22.89 43.2%
EV/EBITDA 18.66 - 29.53 24.14 51.0%
EPV 45.50 - 63.61 54.55 241.2%
DDM - Stable 10.47 - 21.68 16.07 0.5%
DDM - Multi 14.88 - 23.67 18.25 14.1%

GDL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 136.12
Beta 0.12
Outstanding shares (mil) 8.51
Enterprise Value (mil) 120.97
Market risk premium 5.10%
Cost of Equity 9.85%
Cost of Debt 4.89%
WACC 9.13%