Is MSI.TO undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of Morneau Shepell Inc (MSI.TO) is 7.00 CAD. This MSI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.58 CAD, the upside of Morneau Shepell Inc is -79.10%. This means that MSI.TO is overvalued by 79.10%.

The range of the Intrinsic Value is 3.38 - 14.50 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	3.38 - 14.50	7.00	-79.1%
DCF (Growth 10y)	5.36 - 17.08	9.21	-72.6%
DCF (EBITDA 5y)	17.65 - 26.41	23.61	-29.7%
DCF (EBITDA 10y)	18.01 - 29.46	24.89	-25.9%
Fair Value	1.91 - 1.91	1.91	-94.32%
P/E	13.56 - 33.73	21.90	-34.8%
EV/EBITDA	12.69 - 32.60	22.60	-32.7%
EPV	19.94 - 29.65	24.79	-26.2%
DDM - Stable	6.60 - 17.03	11.81	-64.8%
DDM - Multi	7.95 - 14.82	10.25	-69.5%