As of 2024-12-11, the Intrinsic Value of Interfor Corp (IFP.TO) is
40.55 CAD. This IFP.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 19.16 CAD, the upside of Interfor Corp is
111.60%.
The range of the Intrinsic Value is 20.74 - 49.89 CAD
40.55 CAD
Intrinsic Value
IFP.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(56.54) - (35.63) |
(42.27) |
-320.6% |
| DCF (Growth 10y) |
(26.15) - (31.78) |
(28.00) |
-246.1% |
| DCF (EBITDA 5y) |
20.74 - 49.89 |
40.55 |
111.6% |
| DCF (EBITDA 10y) |
15.81 - 49.85 |
37.18 |
94.0% |
| Fair Value |
-205.72 - -205.72 |
-205.72 |
-1,173.69% |
| P/E |
(94.14) - (85.41) |
(88.25) |
-560.6% |
| EV/EBITDA |
(32.73) - 52.69 |
(0.31) |
-101.6% |
| EPV |
31.27 - 47.23 |
39.25 |
104.9% |
| DDM - Stable |
(51.56) - (118.00) |
(84.78) |
-542.5% |
| DDM - Multi |
(11.51) - (20.56) |
(14.76) |
-177.0% |
IFP.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
985.85 |
| Beta |
1.11 |
| Outstanding shares (mil) |
51.45 |
| Enterprise Value (mil) |
1,875.85 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.72% |
| Cost of Debt |
6.04% |
| WACC |
7.72% |