MG.TO
Magna International Inc
Price:  
61.97 
CAD
Volume:  
500,217.00
Canada | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MG.TO Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Magna International Inc (MG.TO) is 66.30 CAD. This MG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.97 CAD, the upside of Magna International Inc is %.

The range of the Intrinsic Value is 52.11 - 88.16 CAD

61.97 CAD
Stock Price
66.30 CAD
Intrinsic Value
Intrinsic Value Details

MG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 52.11 - 88.16 66.30 7.0%
DCF (Growth 10y) 60.21 - 97.52 74.97 21.0%
DCF (EBITDA 5y) 65.65 - 77.22 71.27 15.0%
DCF (EBITDA 10y) 72.75 - 90.06 80.97 30.7%
Fair Value 61.45 - 61.45 61.45 -0.84%
P/E 63.03 - 81.28 68.24 10.1%
EV/EBITDA 63.69 - 78.22 70.13 13.2%
EPV 106.93 - 141.21 124.07 100.2%
DDM - Stable 34.06 - 66.64 50.35 -18.7%
DDM - Multi 53.41 - 80.11 64.00 3.3%

MG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,802.74
Beta 1.40
Outstanding shares (mil) 287.28
Enterprise Value (mil) 24,217.09
Market risk premium 5.10%
Cost of Equity 9.20%
Cost of Debt 4.30%
WACC 7.42%