GIL.TO
Gildan Activewear Inc
Price:  
48.14 
CAD
Volume:  
175,866.00
Canada | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GIL.TO Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of Gildan Activewear Inc (GIL.TO) is 53.93 CAD. This GIL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.14 CAD, the upside of Gildan Activewear Inc is %.

The range of the Intrinsic Value is 42.87 - 71.85 CAD

48.14 CAD
Stock Price
53.93 CAD
Intrinsic Value
Intrinsic Value Details

GIL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.87 - 71.85 53.93 12.0%
DCF (Growth 10y) 50.57 - 82.67 62.88 30.6%
DCF (EBITDA 5y) 45.99 - 66.12 62.03 28.9%
DCF (EBITDA 10y) 51.90 - 75.60 67.96 41.2%
Fair Value 103.88 - 103.88 103.88 115.78%
P/E 42.55 - 63.63 46.53 -3.3%
EV/EBITDA 32.84 - 51.34 48.10 -0.1%
EPV 36.99 - 54.65 45.82 -4.8%
DDM - Stable 28.37 - 59.75 44.06 -8.5%
DDM - Multi 32.71 - 56.21 41.59 -13.6%

GIL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,115.92
Beta 1.33
Outstanding shares (mil) 168.59
Enterprise Value (mil) 9,671.95
Market risk premium 5.10%
Cost of Equity 8.76%
Cost of Debt 4.33%
WACC 8.05%