As of 2024-12-13, the Intrinsic Value of MBN Corp (MBN.TO) is
34.04 CAD. This MBN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.47 CAD, the upside of MBN Corp is
225.10%.
The range of the Intrinsic Value is 30.12 - 39.32 CAD
34.04 CAD
Intrinsic Value
MBN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.12 - 39.32 |
34.04 |
225.1% |
| DCF (Growth 10y) |
33.36 - 42.58 |
37.31 |
256.3% |
| DCF (EBITDA 5y) |
43.17 - 54.55 |
48.70 |
365.1% |
| DCF (EBITDA 10y) |
42.38 - 53.67 |
47.74 |
355.9% |
| Fair Value |
14.68 - 14.68 |
14.68 |
40.17% |
| P/E |
9.50 - 14.63 |
11.80 |
12.7% |
| EV/EBITDA |
50.94 - 103.14 |
67.68 |
546.4% |
| EPV |
10.51 - 12.32 |
11.42 |
9.0% |
| DDM - Stable |
15.03 - 26.89 |
20.96 |
100.2% |
| DDM - Multi |
15.14 - 21.41 |
17.76 |
69.6% |
MBN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
41.81 |
| Beta |
0.37 |
| Outstanding shares (mil) |
3.99 |
| Enterprise Value (mil) |
40.20 |
| Market risk premium |
4.74% |
| Cost of Equity |
12.24% |
| Cost of Debt |
5.00% |
| WACC |
8.60% |