Is LAS.A.TO undervalued or overvalued?
As of 2025-03-26, the Intrinsic Value of Lassonde Industries Inc (LAS.A.TO) is 221.10 CAD. This LAS.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 197.17 CAD, the upside of Lassonde Industries Inc is 12.10%. This means that LAS.A.TO is undervalued by 12.10%.
The range of the Intrinsic Value is 162.23 - 323.47 CAD
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 162.23 - 323.47 | 221.10 | 12.1% |
DCF (Growth 10y) | 173.13 - 324.42 | 228.66 | 16.0% |
DCF (EBITDA 5y) | 190.40 - 260.16 | 212.52 | 7.8% |
DCF (EBITDA 10y) | 231.56 - 318.01 | 261.15 | 32.4% |
Fair Value | 142.14 - 142.14 | 142.14 | -27.91% |
P/E | 270.52 - 307.08 | 288.80 | 46.5% |
EV/EBITDA | 148.82 - 240.01 | 186.01 | -5.7% |
EPV | 165.34 - 245.69 | 205.51 | 4.2% |
DDM - Stable | 152.33 - 335.84 | 244.09 | 23.8% |
DDM - Multi | 185.48 - 318.72 | 234.54 | 19.0% |
Market Cap (mil) | 1,344.70 |
Beta | 0.36 |
Outstanding shares (mil) | 6.82 |
Enterprise Value (mil) | 1,344.70 |
Market risk premium | 5.10% |
Cost of Equity | 6.76% |
Cost of Debt | 4.51% |
WACC | 6.28% |