MFI.TO
Maple Leaf Foods Inc
Price:  
28.65 
CAD
Volume:  
33,912.00
Canada | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MFI.TO Intrinsic Value

16.00 %
Upside

What is the intrinsic value of MFI.TO?

As of 2025-07-07, the Intrinsic Value of Maple Leaf Foods Inc (MFI.TO) is 33.24 CAD. This MFI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.65 CAD, the upside of Maple Leaf Foods Inc is 16.00%.

The range of the Intrinsic Value is 14.98 - 134.88 CAD

Is MFI.TO undervalued or overvalued?

Based on its market price of 28.65 CAD and our intrinsic valuation, Maple Leaf Foods Inc (MFI.TO) is undervalued by 16.00%.

28.65 CAD
Stock Price
33.24 CAD
Intrinsic Value
Intrinsic Value Details

MFI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.98 - 134.88 33.24 16.0%
DCF (Growth 10y) 25.01 - 176.90 48.26 68.4%
DCF (EBITDA 5y) 21.23 - 25.93 23.25 -18.8%
DCF (EBITDA 10y) 26.48 - 34.72 30.13 5.2%
Fair Value 3.82 - 3.82 3.82 -86.68%
P/E 12.70 - 20.45 16.57 -42.1%
EV/EBITDA 17.79 - 32.81 23.30 -18.7%
EPV (15.24) - (15.70) (15.47) -154.0%
DDM - Stable 9.43 - 55.55 32.49 13.4%
DDM - Multi 14.13 - 58.13 22.04 -23.1%

MFI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,551.45
Beta 0.73
Outstanding shares (mil) 123.96
Enterprise Value (mil) 5,287.70
Market risk premium 5.10%
Cost of Equity 6.45%
Cost of Debt 6.01%
WACC 5.74%