L.TO
Loblaw Companies Ltd
Price:  
192.40 
CAD
Volume:  
108,383.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

L.TO Intrinsic Value

113.10 %
Upside

As of 2024-12-11, the Intrinsic Value of Loblaw Companies Ltd (L.TO) is 410.08 CAD. This L.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 192.40 CAD, the upside of Loblaw Companies Ltd is 113.10%.

The range of the Intrinsic Value is 254.08 - 937.99 CAD

192.40 CAD
Stock Price
410.08 CAD
Intrinsic Value
Intrinsic Value Details

L.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 254.08 - 937.99 410.08 113.1%
DCF (Growth 10y) 352.09 - 1,193.83 545.26 183.4%
DCF (EBITDA 5y) 191.35 - 276.51 223.08 15.9%
DCF (EBITDA 10y) 284.90 - 417.61 336.23 74.8%
Fair Value 172.01 - 172.01 172.01 -10.60%
P/E 118.88 - 176.99 146.44 -23.9%
EV/EBITDA 104.31 - 162.55 120.16 -37.5%
EPV 123.98 - 206.83 165.41 -14.0%
DDM - Stable 68.17 - 275.04 171.61 -10.8%
DDM - Multi 192.72 - 599.49 291.10 51.3%

L.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 58,264.30
Beta 0.67
Outstanding shares (mil) 302.83
Enterprise Value (mil) 74,949.30
Market risk premium 5.10%
Cost of Equity 6.67%
Cost of Debt 4.35%
WACC 5.86%