As of 2024-12-12, 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
MSI.TO Intrinsic Value - Valuation Summary
|
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) |
20.52 - 28.63 |
24.97 |
-25.6% |
| DCF (EBITDA 10y) |
20.49 - 31.61 |
26.14 |
-22.2% |
| Fair Value |
1.91 - 1.91 |
1.91 |
-94.32% |
| P/E |
14.42 - 24.54 |
20.93 |
-37.7% |
| EV/EBITDA |
23.47 - 35.51 |
29.96 |
-10.8% |
| 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% |
MSI.TO Intrinsic Value - Key Valuation Metrics
| 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% |