As of 2024-12-14, the Intrinsic Value of Magellan Aerospace Corp (MAL.TO) is
29.22 CAD. This MAL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.74 CAD, the upside of Magellan Aerospace Corp is
172.10%.
The range of the Intrinsic Value is 16.61 - 110.14 CAD
29.22 CAD
Intrinsic Value
MAL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.61 - 110.14 |
29.22 |
172.1% |
| DCF (Growth 10y) |
22.29 - 138.48 |
38.06 |
254.3% |
| DCF (EBITDA 5y) |
24.56 - 32.01 |
28.10 |
161.6% |
| DCF (EBITDA 10y) |
27.35 - 39.17 |
32.74 |
204.8% |
| Fair Value |
1.69 - 1.69 |
1.69 |
-84.25% |
| P/E |
6.79 - 11.05 |
8.59 |
-20.0% |
| EV/EBITDA |
13.49 - 19.87 |
16.90 |
57.4% |
| EPV |
4.70 - 7.86 |
6.28 |
-41.5% |
| DDM - Stable |
3.65 - 25.26 |
14.46 |
34.6% |
| DDM - Multi |
16.12 - 85.87 |
27.06 |
152.0% |
MAL.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
613.72 |
| Beta |
0.71 |
| Outstanding shares (mil) |
57.14 |
| Enterprise Value (mil) |
673.38 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.35% |
| Cost of Debt |
4.25% |
| WACC |
6.90% |