LNF.TO
Leon's Furniture Ltd
Price:  
22.19 
CAD
Volume:  
6,321.00
Canada | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LNF.TO Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Leon's Furniture Ltd (LNF.TO) is 25.82 CAD. This LNF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.19 CAD, the upside of Leon's Furniture Ltd is %.

The range of the Intrinsic Value is 21.58 - 31.90 CAD

22.19 CAD
Stock Price
25.82 CAD
Intrinsic Value
Intrinsic Value Details

LNF.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.58 - 31.90 25.82 16.4%
DCF (Growth 10y) 24.07 - 34.34 28.32 27.6%
DCF (EBITDA 5y) 18.13 - 22.58 20.50 -7.6%
DCF (EBITDA 10y) 21.58 - 26.99 24.30 9.5%
Fair Value 16.30 - 16.30 16.30 -26.56%
P/E 19.84 - 25.41 21.42 -3.5%
EV/EBITDA 17.85 - 24.44 21.29 -4.0%
EPV 50.41 - 63.90 57.15 157.6%
DDM - Stable 12.78 - 23.67 18.23 -17.9%
DDM - Multi 15.40 - 22.30 18.23 -17.9%

LNF.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,509.63
Beta 0.44
Outstanding shares (mil) 68.03
Enterprise Value (mil) 1,880.81
Market risk premium 5.10%
Cost of Equity 9.97%
Cost of Debt 4.66%
WACC 8.23%