L.TO
Loblaw Companies Ltd
Price:  
157.48 
CAD
Volume:  
319,510.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

L.TO Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Loblaw Companies Ltd (L.TO) is 193.06 CAD. This L.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.48 CAD, the upside of Loblaw Companies Ltd is %.

The range of the Intrinsic Value is 117.98 - 408.52 CAD

157.48 CAD
Stock Price
193.06 CAD
Intrinsic Value
Intrinsic Value Details

L.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 117.98 - 408.52 193.06 22.6%
DCF (Growth 10y) 152.01 - 471.71 235.14 49.3%
DCF (EBITDA 5y) 88.91 - 146.79 115.77 -26.5%
DCF (EBITDA 10y) 124.07 - 198.86 157.88 0.3%
Fair Value 173.96 - 173.96 173.96 10.47%
P/E 88.50 - 123.34 112.34 -28.7%
EV/EBITDA 81.06 - 151.99 105.06 -33.3%
EPV 121.77 - 187.75 154.76 -1.7%
DDM - Stable 67.29 - 224.04 145.66 -7.5%
DDM - Multi 88.92 - 234.22 129.39 -17.8%

L.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 48,305.10
Beta 0.59
Outstanding shares (mil) 306.74
Enterprise Value (mil) 64,990.10
Market risk premium 5.10%
Cost of Equity 7.03%
Cost of Debt 4.51%
WACC 6.03%