MRE.TO
Martinrea International Inc
Price:  
13.90 
CAD
Volume:  
445,730.00
Canada | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRE.TO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Martinrea International Inc (MRE.TO) is 21.58 CAD. This MRE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.90 CAD, the upside of Martinrea International Inc is %.

The range of the Intrinsic Value is 7.86 - 85.24 CAD

13.90 CAD
Stock Price
21.58 CAD
Intrinsic Value
Intrinsic Value Details

MRE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.86 - 85.24 21.58 55.3%
DCF (Growth 10y) 4.18 - 58.06 13.85 -0.3%
DCF (EBITDA 5y) 20.41 - 41.89 30.35 118.3%
DCF (EBITDA 10y) 19.00 - 43.62 29.87 114.9%
Fair Value 62.84 - 62.84 62.84 352.06%
P/E 15.63 - 47.60 29.06 109.1%
EV/EBITDA 16.98 - 45.60 29.69 113.6%
EPV (8.39) - (5.34) (6.86) -149.4%
DDM - Stable 15.90 - 53.13 34.51 148.3%
DDM - Multi 12.24 - 32.59 17.88 28.7%

MRE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,095.22
Beta 1.25
Outstanding shares (mil) 78.79
Enterprise Value (mil) 2,252.00
Market risk premium 5.10%
Cost of Equity 11.16%
Cost of Debt 5.23%
WACC 7.23%