As of 2024-07-27, the Intrinsic Value of High Liner Foods Inc (HLF.TO) is
16.02 CAD. This HLF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.44 CAD, the upside of High Liner Foods Inc is
%.
The range of the Intrinsic Value is 6.74 - 50.34 CAD
16.02 CAD
Intrinsic Value
HLF.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.74 - 50.34 |
16.02 |
19.2% |
| DCF (Growth 10y) |
22.78 - 105.17 |
40.39 |
200.5% |
| DCF (EBITDA 5y) |
13.11 - 23.07 |
16.82 |
25.2% |
| DCF (EBITDA 10y) |
16.79 - 28.67 |
21.37 |
59.0% |
| Fair Value |
39.40 - 39.40 |
39.40 |
193.13% |
| P/E |
15.32 - 36.31 |
25.50 |
89.7% |
| EV/EBITDA |
13.25 - 32.27 |
19.66 |
46.3% |
| EPV |
37.60 - 55.48 |
46.54 |
246.3% |
| DDM - Stable |
15.73 - 65.25 |
40.49 |
201.3% |
| DDM - Multi |
15.94 - 50.03 |
24.01 |
78.7% |
HLF.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
402.95 |
| Beta |
0.36 |
| Outstanding shares (mil) |
29.98 |
| Enterprise Value (mil) |
734.33 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.59% |
| Cost of Debt |
6.32% |
| WACC |
6.49% |