GOOS.TO
Canada Goose Holdings Inc
Price:  
12.16 
CAD
Volume:  
67,419.00
Canada | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GOOS.TO Intrinsic Value

25.00 %
Upside

Is GOOS.TO undervalued or overvalued?

As of 2025-03-22, the Intrinsic Value of Canada Goose Holdings Inc (GOOS.TO) is 15.20 CAD. This GOOS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.16 CAD, the upside of Canada Goose Holdings Inc is 25.00%. This means that GOOS.TO is undervalued by 25.00%.

The range of the Intrinsic Value is 8.68 - 34.93 CAD

12.16 CAD
Stock Price
15.20 CAD
Intrinsic Value
Intrinsic Value Details

GOOS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.68 - 34.93 15.20 25.0%
DCF (Growth 10y) 15.65 - 52.19 24.76 103.6%
DCF (EBITDA 5y) 3.91 - 6.39 4.23 -65.3%
DCF (EBITDA 10y) 8.27 - 11.88 9.01 -25.9%
Fair Value 3.75 - 3.75 3.75 -69.12%
P/E 3.68 - 9.64 6.21 -49.0%
EV/EBITDA (0.92) - 8.08 2.66 -78.1%
EPV 25.12 - 33.98 29.55 143.0%
DDM - Stable 8.70 - 36.50 22.60 85.9%
DDM - Multi 10.42 - 34.05 15.97 31.3%

GOOS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,177.21
Beta 0.91
Outstanding shares (mil) 96.81
Enterprise Value (mil) 1,723.11
Market risk premium 5.10%
Cost of Equity 5.95%
Cost of Debt 5.34%
WACC 5.31%