As of 2024-12-11, the Intrinsic Value of Maple Leaf Foods Inc (MFI.TO) is
53.82 CAD. This MFI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.40 CAD, the upside of Maple Leaf Foods Inc is
140.30%.
The range of the Intrinsic Value is 21.68 - 783.36 CAD
53.82 CAD
Intrinsic Value
MFI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.68 - 783.36 |
53.82 |
140.3% |
| DCF (Growth 10y) |
33.99 - 1,014.73 |
75.62 |
237.6% |
| DCF (EBITDA 5y) |
32.85 - 42.95 |
37.44 |
67.1% |
| DCF (EBITDA 10y) |
39.39 - 60.01 |
48.54 |
116.7% |
| Fair Value |
1.37 - 1.37 |
1.37 |
-93.90% |
| P/E |
4.72 - 7.48 |
6.65 |
-70.3% |
| EV/EBITDA |
19.76 - 29.98 |
23.43 |
4.6% |
| EPV |
(21.48) - (27.29) |
(24.39) |
-208.9% |
| DDM - Stable |
3.97 - 32.69 |
18.33 |
-18.2% |
| DDM - Multi |
27.07 - 156.01 |
44.57 |
99.0% |
MFI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,767.74 |
| Beta |
0.63 |
| Outstanding shares (mil) |
123.56 |
| Enterprise Value (mil) |
4,551.97 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.15% |
| Cost of Debt |
8.05% |
| WACC |
6.33% |