As of 2025-07-01, 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%.
The range of the Intrinsic Value is 3.38 - 14.50 CAD
Based on its market price of 33.58 CAD and our intrinsic valuation, Morneau Shepell Inc (MSI.TO) is overvalued by 79.10%.
| 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) | 17.29 - 27.03 | 23.90 | -28.8% |
| DCF (EBITDA 10y) | 17.69 - 30.06 | 25.16 | -25.1% |
| Fair Value | 1.91 - 1.91 | 1.91 | -94.32% |
| P/E | 10.71 - 33.73 | 20.41 | -39.2% |
| EV/EBITDA | 15.05 - 33.41 | 24.37 | -27.4% |
| 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% |
| Market Cap (mil) | 2,309.63 |
| Beta | 0.71 |
| Outstanding shares (mil) | 68.78 |
| Enterprise Value (mil) | 2,859.46 |
| Market risk premium | 4.74% |
| Cost of Equity | 9.64% |
| Cost of Debt | 5.00% |
| WACC | 8.41% |