As of 2024-07-27, the Intrinsic Value of Interfor Corp (IFP.TO) is
52.26 CAD. This IFP.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 16.85 CAD, the upside of Interfor Corp is
%.
The range of the Intrinsic Value is 28.80 - 64.22 CAD
52.26 CAD
Intrinsic Value
IFP.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(65.38) - (40.17) |
(47.99) |
-384.8% |
| DCF (Growth 10y) |
(38.28) - (57.53) |
(44.31) |
-363.0% |
| DCF (EBITDA 5y) |
28.80 - 64.22 |
52.26 |
210.1% |
| DCF (EBITDA 10y) |
24.57 - 69.04 |
51.79 |
207.4% |
| Fair Value |
-145.00 - -145.00 |
-145.00 |
-960.56% |
| P/E |
(55.10) - (55.91) |
(53.65) |
-418.4% |
| EV/EBITDA |
(18.03) - 56.12 |
12.45 |
-26.1% |
| EPV |
31.04 - 48.09 |
39.57 |
134.8% |
| DDM - Stable |
(35.36) - (82.16) |
(58.76) |
-448.7% |
| DDM - Multi |
(11.48) - (21.18) |
(14.93) |
-188.6% |
IFP.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
866.88 |
| Beta |
1.42 |
| Outstanding shares (mil) |
51.45 |
| Enterprise Value (mil) |
1,807.28 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.92% |
| Cost of Debt |
6.04% |
| WACC |
7.56% |