As of 2025-06-17, the Intrinsic Value of Loblaw Companies Ltd (L.TO) is 514.41 CAD. This L.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 222.31 CAD, the upside of Loblaw Companies Ltd is 131.40%.
The range of the Intrinsic Value is 326.59 - 1,121.62 CAD
Based on its market price of 222.31 CAD and our intrinsic valuation, Loblaw Companies Ltd (L.TO) is undervalued by 131.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 326.59 - 1,121.62 | 514.41 | 131.4% |
| DCF (Growth 10y) | 435.04 - 1,369.38 | 656.93 | 195.5% |
| DCF (EBITDA 5y) | 236.32 - 321.39 | 262.94 | 18.3% |
| DCF (EBITDA 10y) | 332.94 - 453.40 | 374.37 | 68.4% |
| Fair Value | 128.54 - 128.54 | 128.54 | -42.18% |
| P/E | 138.79 - 186.73 | 161.44 | -27.4% |
| EV/EBITDA | 128.37 - 182.46 | 142.94 | -35.7% |
| EPV | 154.38 - 226.22 | 190.30 | -14.4% |
| DDM - Stable | 87.83 - 339.31 | 213.57 | -3.9% |
| DDM - Multi | 253.68 - 747.70 | 377.17 | 69.7% |
| Market Cap (mil) | 66,470.69 |
| Beta | 0.35 |
| Outstanding shares (mil) | 299.00 |
| Enterprise Value (mil) | 84,192.69 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.93% |
| Cost of Debt | 4.49% |
| WACC | 5.35% |