ITP.TO
Intertape Polymer Group Inc
Price:  
40.48 
CAD
Volume:  
595,562.00
Canada | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ITP.TO Intrinsic Value

%
Upside

As of 2024-05-27, 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 %.

The range of the Intrinsic Value is 59.66 - 256.58 CAD

40.48 CAD
Stock Price
99.90 CAD
Intrinsic Value
Intrinsic Value Details

ITP.TO Intrinsic Value - Valuation Summary

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) 40.57 - 63.54 51.14 26.3%
DCF (EBITDA 10y) 54.52 - 82.75 67.23 66.1%
Fair Value 7.66 - 7.66 7.66 -81.09%
P/E (2.65) - 39.32 16.08 -60.3%
EV/EBITDA 12.78 - 32.75 23.48 -42.0%
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%

ITP.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,382.05
Beta 1.93
Outstanding shares (mil) 58.85
Enterprise Value (mil) 3,260.92
Market risk premium 4.74%
Cost of Equity 6.72%
Cost of Debt 5.56%
WACC 6.19%