As of 2025-06-30, the Intrinsic Value of Leon's Furniture Ltd (LNF.TO) is 39.69 CAD. This LNF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.34 CAD, the upside of Leon's Furniture Ltd is 45.20%.
The range of the Intrinsic Value is 30.79 - 55.37 CAD
Based on its market price of 27.34 CAD and our intrinsic valuation, Leon's Furniture Ltd (LNF.TO) is undervalued by 45.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.79 - 55.37 | 39.69 | 45.2% |
| DCF (Growth 10y) | 31.99 - 55.14 | 40.41 | 47.8% |
| DCF (EBITDA 5y) | 18.93 - 25.49 | 21.47 | -21.5% |
| DCF (EBITDA 10y) | 23.60 - 31.43 | 26.76 | -2.1% |
| Fair Value | 25.26 - 25.26 | 25.26 | -7.61% |
| P/E | 23.12 - 35.55 | 28.51 | 4.3% |
| EV/EBITDA | 10.87 - 31.00 | 19.24 | -29.6% |
| EPV | 55.86 - 78.50 | 67.18 | 145.7% |
| DDM - Stable | 20.27 - 45.46 | 32.87 | 20.2% |
| DDM - Multi | 24.02 - 42.02 | 30.57 | 11.8% |
| Market Cap (mil) | 1,864.59 |
| Beta | 0.78 |
| Outstanding shares (mil) | 68.20 |
| Enterprise Value (mil) | 2,141.07 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.32% |
| Cost of Debt | 4.51% |
| WACC | 6.60% |