As of 2024-12-11, the Intrinsic Value of Mainstreet Equity Corp (MEQ.TO) is
236.64 CAD. This MEQ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 204.08 CAD, the upside of Mainstreet Equity Corp is
16.00%.
The range of the Intrinsic Value is 117.02 - 554.26 CAD
236.64 CAD
Intrinsic Value
MEQ.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
117.02 - 554.26 |
236.64 |
16.0% |
| DCF (Growth 10y) |
209.95 - 740.49 |
355.83 |
74.4% |
| DCF (EBITDA 5y) |
153.00 - 262.08 |
181.90 |
-10.9% |
| DCF (EBITDA 10y) |
247.16 - 401.62 |
293.46 |
43.8% |
| Fair Value |
337.63 - 337.63 |
337.63 |
65.44% |
| P/E |
236.34 - 419.92 |
349.65 |
71.3% |
| EV/EBITDA |
54.21 - 138.39 |
98.88 |
-51.5% |
| EPV |
(46.17) - (8.03) |
(27.10) |
-113.3% |
| DDM - Stable |
122.32 - 428.30 |
275.31 |
34.9% |
| DDM - Multi |
209.93 - 579.38 |
309.13 |
51.5% |
MEQ.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,901.78 |
| Beta |
-0.05 |
| Outstanding shares (mil) |
9.32 |
| Enterprise Value (mil) |
3,509.96 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.28% |
| Cost of Debt |
5.00% |
| WACC |
5.92% |