L.TO
Loblaw Companies Ltd
Price:  
223.58 
CAD
Volume:  
133,842.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

L.TO Intrinsic Value

126.40 %
Upside

What is the intrinsic value of L.TO?

As of 2025-07-01, the Intrinsic Value of Loblaw Companies Ltd (L.TO) is 506.27 CAD. This L.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 223.58 CAD, the upside of Loblaw Companies Ltd is 126.40%.

The range of the Intrinsic Value is 320.00 - 1,115.63 CAD

Is L.TO undervalued or overvalued?

Based on its market price of 223.58 CAD and our intrinsic valuation, Loblaw Companies Ltd (L.TO) is undervalued by 126.40%.

223.58 CAD
Stock Price
506.27 CAD
Intrinsic Value
Intrinsic Value Details

L.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 320.00 - 1,115.63 506.27 126.4%
DCF (Growth 10y) 426.24 - 1,362.07 646.53 189.2%
DCF (EBITDA 5y) 238.53 - 321.26 265.12 18.6%
DCF (EBITDA 10y) 333.71 - 453.08 375.77 68.1%
Fair Value 128.54 - 128.54 128.54 -42.51%
P/E 141.45 - 189.39 165.59 -25.9%
EV/EBITDA 128.37 - 182.46 146.33 -34.6%
EPV 151.37 - 225.72 188.55 -15.7%
DDM - Stable 86.25 - 337.90 212.08 -5.1%
DDM - Multi 248.66 - 744.49 371.30 66.1%

L.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 66,850.42
Beta 0.31
Outstanding shares (mil) 299.00
Enterprise Value (mil) 84,572.42
Market risk premium 5.10%
Cost of Equity 5.99%
Cost of Debt 4.49%
WACC 5.40%