As of 2025-05-24, the Intrinsic Value of High Liner Foods Inc (HLF.TO) is 50.17 CAD. This HLF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.27 CAD, the upside of High Liner Foods Inc is 174.60%.
The range of the Intrinsic Value is 38.03 - 70.95 CAD
Based on its market price of 18.27 CAD and our intrinsic valuation, High Liner Foods Inc (HLF.TO) is undervalued by 174.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.03 - 70.95 | 50.17 | 174.6% |
| DCF (Growth 10y) | 47.50 - 85.35 | 61.51 | 236.7% |
| DCF (EBITDA 5y) | 34.51 - 41.78 | 38.20 | 109.1% |
| DCF (EBITDA 10y) | 41.61 - 52.91 | 47.09 | 157.7% |
| Fair Value | 69.11 - 69.11 | 69.11 | 278.28% |
| P/E | 36.44 - 68.39 | 51.14 | 179.9% |
| EV/EBITDA | 19.77 - 29.45 | 24.01 | 31.4% |
| EPV | 38.49 - 58.28 | 48.38 | 164.8% |
| DDM - Stable | 21.55 - 47.41 | 34.48 | 88.7% |
| DDM - Multi | 28.94 - 50.40 | 36.84 | 101.6% |
| Market Cap (mil) | 534.21 |
| Beta | 0.48 |
| Outstanding shares (mil) | 29.24 |
| Enterprise Value (mil) | 885.03 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.61% |
| Cost of Debt | 5.32% |
| WACC | 6.37% |