As of 2025-05-15, the Intrinsic Value of Loblaw Companies Ltd (L.TO) is 474.40 CAD. This L.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 214.56 CAD, the upside of Loblaw Companies Ltd is 121.10%.
The range of the Intrinsic Value is 305.17 - 987.67 CAD
Based on its market price of 214.56 CAD and our intrinsic valuation, Loblaw Companies Ltd (L.TO) is undervalued by 121.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 305.17 - 987.67 | 474.40 | 121.1% |
| DCF (Growth 10y) | 406.47 - 1,205.94 | 605.82 | 182.4% |
| DCF (EBITDA 5y) | 225.92 - 310.18 | 252.79 | 17.8% |
| DCF (EBITDA 10y) | 317.53 - 436.65 | 359.09 | 67.4% |
| Fair Value | 128.54 - 128.54 | 128.54 | -40.09% |
| P/E | 131.68 - 181.99 | 157.16 | -26.8% |
| EV/EBITDA | 123.76 - 175.99 | 137.26 | -36.0% |
| EPV | 144.54 - 214.20 | 179.37 | -16.4% |
| DDM - Stable | 82.29 - 298.56 | 190.42 | -11.2% |
| DDM - Multi | 236.09 - 654.87 | 345.78 | 61.2% |
| Market Cap (mil) | 64,153.44 |
| Beta | 0.40 |
| Outstanding shares (mil) | 299.00 |
| Enterprise Value (mil) | 81,875.44 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.26% |
| Cost of Debt | 4.49% |
| WACC | 5.60% |