MAL.TO
Magellan Aerospace Corp
Price:  
8.30 
CAD
Volume:  
6,021.00
Canada | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAL.TO Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Magellan Aerospace Corp (MAL.TO) is 33.17 CAD. This MAL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.30 CAD, the upside of Magellan Aerospace Corp is %.

The range of the Intrinsic Value is 17.16 - 297.64 CAD

8.30 CAD
Stock Price
33.17 CAD
Intrinsic Value
Intrinsic Value Details

MAL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.16 - 297.64 33.17 299.6%
DCF (Growth 10y) 28.80 - 464.11 53.74 547.5%
DCF (EBITDA 5y) 20.42 - 29.17 24.67 197.2%
DCF (EBITDA 10y) 29.25 - 43.63 35.98 333.5%
Fair Value 1.02 - 1.02 1.02 -87.67%
P/E 3.48 - 12.04 7.17 -13.7%
EV/EBITDA 9.53 - 15.53 12.03 45.0%
EPV 6.17 - 9.19 7.68 -7.4%
DDM - Stable 3.08 - 35.77 19.43 134.1%
DDM - Multi 25.13 - 220.03 44.60 437.3%

MAL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 474.34
Beta -0.09
Outstanding shares (mil) 57.15
Enterprise Value (mil) 536.91
Market risk premium 5.10%
Cost of Equity 6.05%
Cost of Debt 4.25%
WACC 5.66%