As of 2025-05-22, 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 50.50 CAD, the upside of Magna International Inc is 27.60%.
The range of the Intrinsic Value is 47.66 - 93.39 CAD
Based on its market price of 50.50 CAD and our intrinsic valuation, Magna International Inc (MG.TO) is undervalued by 27.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.66 - 93.39 | 64.44 | 27.6% |
| DCF (Growth 10y) | 50.16 - 94.18 | 66.39 | 31.5% |
| DCF (EBITDA 5y) | 52.39 - 74.15 | 59.55 | 17.9% |
| DCF (EBITDA 10y) | 56.49 - 83.48 | 66.27 | 31.2% |
| Fair Value | 79.30 - 79.30 | 79.30 | 57.03% |
| P/E | 58.26 - 84.42 | 67.73 | 34.1% |
| EV/EBITDA | 53.34 - 79.55 | 63.44 | 25.6% |
| EPV | 107.41 - 163.55 | 135.48 | 168.3% |
| DDM - Stable | 36.27 - 82.13 | 59.20 | 17.2% |
| DDM - Multi | 42.83 - 75.47 | 54.64 | 8.2% |
| Market Cap (mil) | 14,285.44 |
| Beta | 1.14 |
| Outstanding shares (mil) | 282.88 |
| Enterprise Value (mil) | 20,503.55 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.06% |
| Cost of Debt | 4.45% |
| WACC | 7.16% |