As of 2024-12-12, the Intrinsic Value of IBI Group Inc (IBG.TO) is 18.63 CAD. This IBG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.48 CAD, the upside of IBI Group Inc is -4.40%.

The range of the Intrinsic Value is 11.07 - 46.54 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	11.07 - 46.54	18.63	-4.4%
DCF (Growth 10y)	11.60 - 43.82	18.53	-4.9%
DCF (EBITDA 5y)	10.38 - 15.92	12.85	-34.0%
DCF (EBITDA 10y)	10.84 - 16.96	13.51	-30.6%
Fair Value	19.86 - 19.86	19.86	1.96%
P/E	19.85 - 21.63	20.77	6.6%
EV/EBITDA	18.56 - 26.76	22.46	15.3%
EPV	27.26 - 38.35	32.81	68.4%
DDM - Stable	8.08 - 31.36	19.72	1.2%
DDM - Multi	9.05 - 27.58	13.66	-29.9%