MG.TO
Magna International Inc
Price:  
51.28 
CAD
Volume:  
151,808.00
Canada | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MG.TO Intrinsic Value

25.70 %
Upside

What is the intrinsic value of MG.TO?

As of 2025-05-21, the Intrinsic Value of Magna International Inc (MG.TO) is 64.44 CAD. This MG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.28 CAD, the upside of Magna International Inc is 25.70%.

The range of the Intrinsic Value is 47.66 - 93.39 CAD

Is MG.TO undervalued or overvalued?

Based on its market price of 51.28 CAD and our intrinsic valuation, Magna International Inc (MG.TO) is undervalued by 25.70%.

51.28 CAD
Stock Price
64.44 CAD
Intrinsic Value
Intrinsic Value Details

MG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.66 - 93.39 64.44 25.7%
DCF (Growth 10y) 50.16 - 94.18 66.39 29.5%
DCF (EBITDA 5y) 53.65 - 75.56 60.88 18.7%
DCF (EBITDA 10y) 57.46 - 84.70 67.36 31.4%
Fair Value 79.30 - 79.30 79.30 54.64%
P/E 59.08 - 86.23 68.54 33.7%
EV/EBITDA 55.19 - 81.24 65.21 27.2%
EPV 107.41 - 163.55 135.48 164.2%
DDM - Stable 36.27 - 82.13 59.20 15.4%
DDM - Multi 42.83 - 75.47 54.64 6.5%

MG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,506.09
Beta 1.14
Outstanding shares (mil) 282.88
Enterprise Value (mil) 20,724.20
Market risk premium 5.10%
Cost of Equity 9.06%
Cost of Debt 4.45%
WACC 7.16%