As of 2024-11-05, the Intrinsic Value of Life & Banc Split Corp (LBS.TO) is
29.80 CAD. This LBS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.58 CAD, the upside of Life & Banc Split Corp is
247.30%.
The range of the Intrinsic Value is 23.51 - 41.25 CAD
29.80 CAD
Intrinsic Value
LBS.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
23.51 - 41.25 |
29.80 |
247.3% |
DCF (Growth 10y) |
26.77 - 45.90 |
33.58 |
291.4% |
DCF (EBITDA 5y) |
29.98 - 36.41 |
33.07 |
285.4% |
DCF (EBITDA 10y) |
32.38 - 41.29 |
36.55 |
326.0% |
Fair Value |
43.62 - 43.62 |
43.62 |
408.35% |
P/E |
11.04 - 13.19 |
11.84 |
38.0% |
EV/EBITDA |
27.18 - 33.03 |
29.73 |
246.5% |
EPV |
16.69 - 23.73 |
20.21 |
135.6% |
DDM - Stable |
13.06 - 35.32 |
24.19 |
181.9% |
DDM - Multi |
13.55 - 28.32 |
18.30 |
113.3% |
LBS.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
399.57 |
Beta |
3.55 |
Outstanding shares (mil) |
46.57 |
Enterprise Value (mil) |
396.63 |
Market risk premium |
5.10% |
Cost of Equity |
7.40% |
Cost of Debt |
5.00% |
WACC |
5.54% |