As of 2025-05-15, the Intrinsic Value of Intertape Polymer Group Inc (ITP.TO) is 99.90 CAD. This ITP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.48 CAD, the upside of Intertape Polymer Group Inc is 146.80%.
The range of the Intrinsic Value is 59.66 - 256.58 CAD
Based on its market price of 40.48 CAD and our intrinsic valuation, Intertape Polymer Group Inc (ITP.TO) is undervalued by 146.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.66 - 256.58 | 99.90 | 146.8% |
| DCF (Growth 10y) | 74.34 - 289.40 | 118.55 | 192.9% |
| DCF (EBITDA 5y) | 45.52 - 56.65 | 49.00 | 21.1% |
| DCF (EBITDA 10y) | 59.39 - 76.30 | 65.57 | 62.0% |
| Fair Value | 7.81 - 7.81 | 7.81 | -80.71% |
| P/E | (3.06) - 41.87 | 17.43 | -56.9% |
| EV/EBITDA | 15.88 - 38.69 | 25.11 | -38.0% |
| EPV | 11.24 - 19.67 | 15.46 | -61.8% |
| DDM - Stable | (1.52) - (7.31) | (4.42) | -110.9% |
| DDM - Multi | 44.54 - 168.99 | 70.77 | 74.8% |
| Market Cap (mil) | 2,382.05 |
| Beta | 1.93 |
| Outstanding shares (mil) | 58.85 |
| Enterprise Value (mil) | 3,278.55 |
| Market risk premium | 4.74% |
| Cost of Equity | 6.72% |
| Cost of Debt | 5.56% |
| WACC | 6.19% |