As of 2025-07-12, 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 25.50%.
The range of the Intrinsic Value is 7.00 - 181.45 CAD
Based on its market price of 19.12 CAD and our intrinsic valuation, Inter Pipeline Ltd (IPL.TO) is undervalued by 25.50%.
| 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) | 11.43 - 34.78 | 24.11 | 26.1% |
| DCF (EBITDA 10y) | 13.69 - 42.05 | 27.83 | 45.5% |
| Fair Value | 5.88 - 5.88 | 5.88 | -69.26% |
| P/E | 7.74 - 14.72 | 11.89 | -37.8% |
| EV/EBITDA | (0.67) - 20.84 | 11.96 | -37.5% |
| 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% |
| 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% |