L.TO
Loblaw Companies Ltd
Price:  
222.31 
CAD
Volume:  
133,842.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

L.TO Intrinsic Value

131.40 %
Upside

What is the intrinsic value of L.TO?

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

Is L.TO undervalued or overvalued?

Based on its market price of 222.31 CAD and our intrinsic valuation, Loblaw Companies Ltd (L.TO) is undervalued by 131.40%.

222.31 CAD
Stock Price
514.41 CAD
Intrinsic Value
Intrinsic Value Details

L.TO Intrinsic Value - Valuation Summary

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%

L.TO Intrinsic Value - Key Valuation Metrics

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%