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