As of 2025-12-12, the Intrinsic Value of Maple Leaf Foods Inc (MFI.TO) is 34.37 CAD. This MFI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.56 CAD, the upside of Maple Leaf Foods Inc is 34.50%.
The range of the Intrinsic Value is 15.85 - 153.08 CAD
Based on its market price of 25.56 CAD and our intrinsic valuation, Maple Leaf Foods Inc (MFI.TO) is undervalued by 34.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.85 - 153.08 | 34.37 | 34.5% |
| DCF (Growth 10y) | 32.09 - 240.06 | 60.26 | 135.8% |
| DCF (EBITDA 5y) | 22.22 - 27.53 | 25.14 | -1.6% |
| DCF (EBITDA 10y) | 27.64 - 35.85 | 31.88 | 24.7% |
| Fair Value | 8.16 - 8.16 | 8.16 | -68.06% |
| P/E | 11.13 - 25.70 | 19.11 | -25.2% |
| EV/EBITDA | 21.71 - 26.25 | 24.50 | -4.2% |
| EPV | (12.83) - (13.20) | (13.02) | -150.9% |
| DDM - Stable | 20.37 - 112.69 | 66.53 | 160.3% |
| DDM - Multi | 13.05 - 53.34 | 20.66 | -19.2% |
| Market Cap (mil) | 3,192.44 |
| Beta | 0.99 |
| Outstanding shares (mil) | 124.90 |
| Enterprise Value (mil) | 4,644.59 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.96% |
| Cost of Debt | 5.78% |
| WACC | 5.94% |