IBG.TO
IBI Group Inc
Price:  
19.48 
CAD
Volume:  
112,628.00
Canada | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IBG.TO Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of IBI Group Inc (IBG.TO) is 18.58 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 %.

The range of the Intrinsic Value is 11.37 - 42.55 CAD

19.48 CAD
Stock Price
18.58 CAD
Intrinsic Value
Intrinsic Value Details

IBG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.37 - 42.55 18.58 -4.6%
DCF (Growth 10y) 12.17 - 41.02 18.90 -3.0%
DCF (EBITDA 5y) 10.00 - 15.14 12.99 -33.3%
DCF (EBITDA 10y) 10.86 - 16.58 13.93 -28.5%
Fair Value 19.86 - 19.86 19.86 1.96%
P/E 19.15 - 22.09 20.63 5.9%
EV/EBITDA 17.23 - 24.81 21.96 12.7%
EPV 29.22 - 40.55 34.88 79.1%
DDM - Stable 8.24 - 30.64 19.44 -0.2%
DDM - Multi 9.44 - 27.48 14.08 -27.7%

IBG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 607.99
Beta 1.17
Outstanding shares (mil) 31.21
Enterprise Value (mil) 719.33
Market risk premium 5.10%
Cost of Equity 8.04%
Cost of Debt 5.30%
WACC 7.38%