As of 2024-12-14, the Intrinsic Value of Martinrea International Inc (MRE.TO) is
20.95 CAD. This MRE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.72 CAD, the upside of Martinrea International Inc is
115.50%.
The range of the Intrinsic Value is 15.60 - 28.89 CAD
20.95 CAD
Intrinsic Value
MRE.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.60 - 28.89 |
20.95 |
115.5% |
| DCF (Growth 10y) |
18.08 - 31.00 |
23.31 |
139.8% |
| DCF (EBITDA 5y) |
35.03 - 52.48 |
40.84 |
320.1% |
| DCF (EBITDA 10y) |
33.22 - 50.99 |
39.49 |
306.2% |
| Fair Value |
34.00 - 34.00 |
34.00 |
249.83% |
| P/E |
21.17 - 28.74 |
25.54 |
162.8% |
| EV/EBITDA |
33.54 - 64.26 |
45.11 |
364.1% |
| EPV |
3.94 - 8.60 |
6.27 |
-35.5% |
| DDM - Stable |
6.36 - 12.05 |
9.20 |
-5.3% |
| DDM - Multi |
10.16 - 15.34 |
12.24 |
25.9% |
MRE.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
719.18 |
| Beta |
1.51 |
| Outstanding shares (mil) |
73.99 |
| Enterprise Value (mil) |
1,783.68 |
| Market risk premium |
5.10% |
| Cost of Equity |
13.07% |
| Cost of Debt |
5.10% |
| WACC |
7.29% |