As of 2025-07-19, the Intrinsic Value of Maple Leaf Foods Inc (MFI.TO) is 33.29 CAD. This MFI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.34 CAD, the upside of Maple Leaf Foods Inc is 9.70%.
The range of the Intrinsic Value is 15.11 - 132.27 CAD
Based on its market price of 30.34 CAD and our intrinsic valuation, Maple Leaf Foods Inc (MFI.TO) is undervalued by 9.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.11 - 132.27 | 33.29 | 9.7% |
| DCF (Growth 10y) | 25.19 - 173.53 | 48.33 | 59.3% |
| DCF (EBITDA 5y) | 20.84 - 26.00 | 23.26 | -23.4% |
| DCF (EBITDA 10y) | 26.15 - 34.76 | 30.14 | -0.7% |
| Fair Value | 3.82 - 3.82 | 3.82 | -87.42% |
| P/E | 11.97 - 15.72 | 13.45 | -55.7% |
| EV/EBITDA | 17.35 - 33.12 | 23.82 | -21.5% |
| EPV | (15.24) - (15.70) | (15.47) | -151.0% |
| DDM - Stable | 9.54 - 55.14 | 32.34 | 6.6% |
| DDM - Multi | 14.29 - 57.72 | 22.22 | -26.8% |
| Market Cap (mil) | 3,760.95 |
| Beta | 0.74 |
| Outstanding shares (mil) | 123.96 |
| Enterprise Value (mil) | 5,497.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.42% |
| Cost of Debt | 6.01% |
| WACC | 5.74% |