LGT.B.TO
Logistec Corp
Price:  
66.95 
CAD
Volume:  
4,500.00
Canada | Transportation Infrastructure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LGT.B.TO Intrinsic Value

-13.60 %
Upside

What is the intrinsic value of LGT.B.TO?

As of 2025-07-03, the Intrinsic Value of Logistec Corp (LGT.B.TO) is 57.83 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 -13.60%.

The range of the Intrinsic Value is 22.95 - 177.75 CAD

Is LGT.B.TO undervalued or overvalued?

Based on its market price of 66.95 CAD and our intrinsic valuation, Logistec Corp (LGT.B.TO) is overvalued by 13.60%.

66.95 CAD
Stock Price
57.83 CAD
Intrinsic Value
Intrinsic Value Details

LGT.B.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.95 - 177.75 57.83 -13.6%
DCF (Growth 10y) 78.81 - 355.17 141.32 111.1%
DCF (EBITDA 5y) (5.63) - 34.21 5.77 -91.4%
DCF (EBITDA 10y) 24.40 - 82.91 41.70 -37.7%
Fair Value 38.57 - 38.57 38.57 -42.39%
P/E 23.45 - 61.05 40.52 -39.5%
EV/EBITDA (22.18) - 6.29 (12.05) -118.0%
EPV 106.06 - 168.86 137.46 105.3%
DDM - Stable 26.63 - 97.03 61.83 -7.6%
DDM - Multi 124.76 - 343.98 181.99 171.8%

LGT.B.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 852.86
Beta -0.40
Outstanding shares (mil) 12.74
Enterprise Value (mil) 1,416.72
Market risk premium 5.10%
Cost of Equity 5.71%
Cost of Debt 6.59%
WACC 5.57%