IPL.TO
Inter Pipeline Ltd
Price:  
19.12 
CAD
Volume:  
785,220.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IPL.TO Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Inter Pipeline Ltd (IPL.TO) is 24.00 CAD. This IPL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.12 CAD, the upside of Inter Pipeline Ltd is %.

The range of the Intrinsic Value is 7.00 - 181.45 CAD

19.12 CAD
Stock Price
24.00 CAD
Intrinsic Value
Intrinsic Value Details

IPL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.00 - 181.45 24.00 25.5%
DCF (Growth 10y) 9.32 - 186.36 26.71 39.7%
DCF (EBITDA 5y) 12.43 - 32.85 22.60 18.2%
DCF (EBITDA 10y) 14.57 - 40.06 26.40 38.1%
Fair Value 5.88 - 5.88 5.88 -69.26%
P/E 8.16 - 14.72 11.60 -39.3%
EV/EBITDA 0.04 - 20.84 11.45 -40.1%
EPV (8.93) - (4.12) (6.53) -134.1%
DDM - Stable 10.02 - 41.78 25.90 35.4%
DDM - Multi 10.62 - 33.35 15.99 -16.4%

IPL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,206.30
Beta 2.22
Outstanding shares (mil) 429.20
Enterprise Value (mil) 15,269.70
Market risk premium 4.74%
Cost of Equity 8.62%
Cost of Debt 6.11%
WACC 6.78%