As of 2025-01-17, the Intrinsic Value of Leon's Furniture Ltd (LNF.TO) is
39.28 CAD. This LNF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.69 CAD, the upside of Leon's Furniture Ltd is
59.10%.
The range of the Intrinsic Value is 31.13 - 52.85 CAD
39.28 CAD
Intrinsic Value
LNF.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.13 - 52.85 |
39.28 |
59.1% |
| DCF (Growth 10y) |
35.39 - 57.84 |
43.85 |
77.6% |
| DCF (EBITDA 5y) |
20.67 - 27.98 |
23.71 |
-4.0% |
| DCF (EBITDA 10y) |
26.09 - 34.48 |
29.63 |
20.0% |
| Fair Value |
15.47 - 15.47 |
15.47 |
-37.34% |
| P/E |
20.34 - 25.38 |
22.47 |
-9.0% |
| EV/EBITDA |
19.27 - 30.83 |
25.11 |
1.7% |
| EPV |
65.19 - 86.64 |
75.92 |
207.5% |
| DDM - Stable |
17.34 - 36.68 |
27.01 |
9.4% |
| DDM - Multi |
24.48 - 39.99 |
30.35 |
22.9% |
LNF.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,683.36 |
| Beta |
0.42 |
| Outstanding shares (mil) |
68.18 |
| Enterprise Value (mil) |
1,972.80 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.29% |
| Cost of Debt |
4.38% |
| WACC |
6.46% |