MAL.TO
Magellan Aerospace Corp
Price:  
13.80 
CAD
Volume:  
934.00
Canada | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAL.TO Intrinsic Value

36.80 %
Upside

What is the intrinsic value of MAL.TO?

As of 2025-05-03, the Intrinsic Value of Magellan Aerospace Corp (MAL.TO) is 18.88 CAD. This MAL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.80 CAD, the upside of Magellan Aerospace Corp is 36.80%.

The range of the Intrinsic Value is 12.59 - 37.36 CAD

Is MAL.TO undervalued or overvalued?

Based on its market price of 13.80 CAD and our intrinsic valuation, Magellan Aerospace Corp (MAL.TO) is undervalued by 36.80%.

13.80 CAD
Stock Price
18.88 CAD
Intrinsic Value
Intrinsic Value Details

MAL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.59 - 37.36 18.88 36.8%
DCF (Growth 10y) 19.33 - 55.32 28.53 106.8%
DCF (EBITDA 5y) 24.71 - 31.44 28.25 104.7%
DCF (EBITDA 10y) 30.78 - 43.17 36.82 166.8%
Fair Value 3.11 - 3.11 3.11 -77.50%
P/E 10.64 - 15.45 12.89 -6.6%
EV/EBITDA 14.87 - 17.78 16.61 20.4%
EPV 6.84 - 9.84 8.34 -39.6%
DDM - Stable 5.34 - 18.75 12.05 -12.7%
DDM - Multi 18.01 - 50.03 26.60 92.7%

MAL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 788.53
Beta 1.19
Outstanding shares (mil) 57.14
Enterprise Value (mil) 818.52
Market risk premium 5.10%
Cost of Equity 9.06%
Cost of Debt 4.25%
WACC 8.42%