MAL.TO
Magellan Aerospace Corp
Price:  
10.74 
CAD
Volume:  
934.00
Canada | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAL.TO Intrinsic Value

172.10 %
Upside

As of 2024-12-13, 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

10.74 CAD
Stock Price
29.22 CAD
Intrinsic Value
Intrinsic Value Details

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%