As of 2025-05-17, the Intrinsic Value of Gildan Activewear Inc (GIL.TO) is 71.88 CAD. This GIL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.10 CAD, the upside of Gildan Activewear Inc is 2.50%.
The range of the Intrinsic Value is 49.00 - 125.29 CAD
Based on its market price of 70.10 CAD and our intrinsic valuation, Gildan Activewear Inc (GIL.TO) is undervalued by 2.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.00 - 125.29 | 71.88 | 2.5% |
| DCF (Growth 10y) | 56.82 - 133.24 | 79.97 | 14.1% |
| DCF (EBITDA 5y) | 43.42 - 57.20 | 49.78 | -29.0% |
| DCF (EBITDA 10y) | 51.63 - 70.87 | 60.33 | -13.9% |
| Fair Value | 93.96 - 93.96 | 93.96 | 34.04% |
| P/E | 63.14 - 73.93 | 67.88 | -3.2% |
| EV/EBITDA | 35.23 - 55.74 | 45.47 | -35.1% |
| EPV | 41.69 - 65.08 | 53.39 | -23.8% |
| DDM - Stable | 29.73 - 86.79 | 58.26 | -16.9% |
| DDM - Multi | 40.71 - 94.90 | 57.27 | -18.3% |
| Market Cap (mil) | 10,599.12 |
| Beta | 0.89 |
| Outstanding shares (mil) | 151.20 |
| Enterprise Value (mil) | 13,171.02 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.37% |
| Cost of Debt | 4.61% |
| WACC | 7.66% |