As of 2025-12-21, the Intrinsic Value of Magellan Aerospace Corp (MAL.TO) is 24.29 CAD. This MAL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.29 CAD, the upside of Magellan Aerospace Corp is 32.80%.
The range of the Intrinsic Value is 17.56 - 40.27 CAD
Based on its market price of 18.29 CAD and our intrinsic valuation, Magellan Aerospace Corp (MAL.TO) is undervalued by 32.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.56 - 40.27 | 24.29 | 32.8% |
| DCF (Growth 10y) | 23.57 - 51.56 | 31.92 | 74.5% |
| DCF (EBITDA 5y) | 30.95 - 41.29 | 36.58 | 100.0% |
| DCF (EBITDA 10y) | 36.61 - 51.21 | 44.11 | 141.2% |
| Fair Value | 3.92 - 3.92 | 3.92 | -78.57% |
| P/E | 14.86 - 20.34 | 17.52 | -4.2% |
| EV/EBITDA | 20.68 - 31.90 | 25.41 | 38.9% |
| EPV | 7.98 - 10.28 | 9.13 | -50.1% |
| DDM - Stable | 7.69 - 22.51 | 15.10 | -17.5% |
| DDM - Multi | 19.03 - 42.50 | 26.20 | 43.2% |
| Market Cap (mil) | 1,043.99 |
| Beta | 1.15 |
| Outstanding shares (mil) | 57.08 |
| Enterprise Value (mil) | 1,065.34 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.14% |
| Cost of Debt | 4.25% |
| WACC | 7.75% |