As of 2024-12-13, the Intrinsic Value of Mullen Group Ltd (MTL.TO) is
22.92 CAD. This MTL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.43 CAD, the upside of Mullen Group Ltd is
48.60%.
The range of the Intrinsic Value is 15.37 - 38.17 CAD
22.92 CAD
Intrinsic Value
MTL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.37 - 38.17 |
22.92 |
48.6% |
| DCF (Growth 10y) |
17.59 - 38.86 |
24.69 |
60.0% |
| DCF (EBITDA 5y) |
11.18 - 15.38 |
13.16 |
-14.7% |
| DCF (EBITDA 10y) |
14.62 - 20.00 |
17.12 |
11.0% |
| Fair Value |
35.04 - 35.04 |
35.04 |
127.10% |
| P/E |
17.44 - 35.91 |
26.62 |
72.5% |
| EV/EBITDA |
6.20 - 13.77 |
10.56 |
-31.6% |
| EPV |
24.18 - 33.10 |
28.64 |
85.6% |
| DDM - Stable |
9.67 - 22.80 |
16.24 |
5.2% |
| DDM - Multi |
13.47 - 23.51 |
17.02 |
10.3% |
MTL.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,352.38 |
| Beta |
0.49 |
| Outstanding shares (mil) |
87.65 |
| Enterprise Value (mil) |
2,232.29 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.84% |
| Cost of Debt |
4.49% |
| WACC |
7.52% |