As of 2024-12-12, the Intrinsic Value of Logistec Corp (LGT.B.TO) is 44.96 CAD. This LGT.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.95 CAD, the upside of Logistec Corp is -32.90%.

The range of the Intrinsic Value is 11.75 - 186.78 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	11.75 - 186.78	44.96	-32.9%
DCF (Growth 10y)	56.43 - 371.85	116.51	74.0%
DCF (EBITDA 5y)	9.22 - 35.11	22.81	-65.9%
DCF (EBITDA 10y)	38.18 - 84.46	60.65	-9.4%
Fair Value	38.57 - 38.57	38.57	-42.39%
P/E	21.16 - 65.88	43.34	-35.3%
EV/EBITDA	(8.13) - 15.93	1.41	-97.9%
EPV	84.83 - 171.78	128.31	91.6%
DDM - Stable	20.64 - 101.90	61.27	-8.5%
DDM - Multi	94.61 - 361.70	149.82	123.8%