MTL.TO
Mullen Group Ltd
Price:  
13.00 
CAD
Volume:  
128,365.00
Canada | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTL.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Mullen Group Ltd (MTL.TO) is 18.59 CAD. This MTL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.00 CAD, the upside of Mullen Group Ltd is %.

The range of the Intrinsic Value is 14.18 - 25.42 CAD

13.00 CAD
Stock Price
18.59 CAD
Intrinsic Value
Intrinsic Value Details

MTL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.18 - 25.42 18.59 43.0%
DCF (Growth 10y) 16.06 - 27.18 20.46 57.3%
DCF (EBITDA 5y) 11.22 - 14.31 12.97 -0.2%
DCF (EBITDA 10y) 14.00 - 18.22 16.21 24.7%
Fair Value 36.11 - 36.11 36.11 177.78%
P/E 19.97 - 33.02 26.18 101.4%
EV/EBITDA 6.23 - 12.95 10.20 -21.6%
EPV 25.70 - 34.94 30.32 133.2%
DDM - Stable 9.24 - 18.32 13.78 6.0%
DDM - Multi 11.41 - 17.38 13.76 5.8%

MTL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,144.96
Beta 0.51
Outstanding shares (mil) 88.07
Enterprise Value (mil) 1,919.75
Market risk premium 5.10%
Cost of Equity 10.02%
Cost of Debt 4.71%
WACC 7.40%