HLF.TO
High Liner Foods Inc
Price:  
12.56 
CAD
Volume:  
14,431.00
Canada | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HLF.TO Intrinsic Value

%
Upside

As of 2024-02-28, the Intrinsic Value of High Liner Foods Inc (HLF.TO) is 28.59 CAD. This HLF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.56 CAD, the upside of High Liner Foods Inc is %.

The range of the Intrinsic Value is 21.21 - 40.68 CAD

12.56 CAD
Stock Price
28.59 CAD
Intrinsic Value
Intrinsic Value Details

HLF.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.21 - 40.68 28.59 127.6%
DCF (Growth 10y) 24.90 - 44.51 32.37 157.7%
DCF (EBITDA 5y) 22.92 - 29.35 24.72 96.8%
DCF (EBITDA 10y) 26.89 - 35.47 29.81 137.4%
Fair Value 36.90 - 36.90 36.90 193.81%
P/E 22.94 - 44.01 34.54 175.0%
EV/EBITDA 18.90 - 28.55 21.72 72.9%
EPV 29.96 - 43.75 36.86 193.5%
DDM - Stable 10.56 - 24.57 17.57 39.9%
DDM - Multi 19.10 - 34.77 24.67 96.4%

HLF.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 418.34
Beta 0.46
Outstanding shares (mil) 33.31
Enterprise Value (mil) 824.63
Market risk premium 5.10%
Cost of Equity 8.10%
Cost of Debt 5.65%
WACC 6.08%