As of 2024-12-15, 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
99.90 CAD
Intrinsic Value
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) |
45.50 - 60.21 |
52.35 |
29.3% |
| DCF (EBITDA 10y) |
59.65 - 80.15 |
69.05 |
70.6% |
| Fair Value |
7.93 - 7.93 |
7.93 |
-80.41% |
| P/E |
(3.18) - 41.47 |
17.14 |
-57.7% |
| EV/EBITDA |
15.62 - 32.70 |
23.00 |
-43.2% |
| 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) |
3,292.63 |
| Market risk premium |
4.74% |
| Cost of Equity |
6.72% |
| Cost of Debt |
5.56% |
| WACC |
6.19% |