As of 2025-07-03, the Intrinsic Value of Lassonde Industries Inc (LAS.A.TO) is 273.07 CAD. This LAS.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 208.60 CAD, the upside of Lassonde Industries Inc is 30.90%.
The range of the Intrinsic Value is 196.96 - 411.47 CAD
Based on its market price of 208.60 CAD and our intrinsic valuation, Lassonde Industries Inc (LAS.A.TO) is undervalued by 30.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 196.96 - 411.47 | 273.07 | 30.9% |
| DCF (Growth 10y) | 257.52 - 509.19 | 347.11 | 66.4% |
| DCF (EBITDA 5y) | 254.57 - 306.71 | 284.15 | 36.2% |
| DCF (EBITDA 10y) | 309.84 - 396.47 | 355.04 | 70.2% |
| Fair Value | 260.39 - 260.39 | 260.39 | 24.83% |
| P/E | 272.72 - 408.77 | 346.67 | 66.2% |
| EV/EBITDA | 212.02 - 256.79 | 236.82 | 13.5% |
| EPV | 165.50 - 259.47 | 212.49 | 1.9% |
| DDM - Stable | 167.65 - 371.26 | 269.46 | 29.2% |
| DDM - Multi | 239.58 - 414.73 | 303.90 | 45.7% |
| Market Cap (mil) | 1,422.65 |
| Beta | 0.68 |
| Outstanding shares (mil) | 6.82 |
| Enterprise Value (mil) | 2,013.98 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.55% |
| Cost of Debt | 5.32% |
| WACC | 5.91% |