MTL.TO
Mullen Group Ltd
Price:  
14.07 
CAD
Volume:  
31,438.00
Canada | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTL.TO Intrinsic Value

39.00 %
Upside

What is the intrinsic value of MTL.TO?

As of 2025-06-21, the Intrinsic Value of Mullen Group Ltd (MTL.TO) is 19.56 CAD. This MTL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.07 CAD, the upside of Mullen Group Ltd is 39.00%.

The range of the Intrinsic Value is 14.88 - 26.71 CAD

Is MTL.TO undervalued or overvalued?

Based on its market price of 14.07 CAD and our intrinsic valuation, Mullen Group Ltd (MTL.TO) is undervalued by 39.00%.

14.07 CAD
Stock Price
19.56 CAD
Intrinsic Value
Intrinsic Value Details

MTL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.88 - 26.71 19.56 39.0%
DCF (Growth 10y) 17.03 - 28.74 21.69 54.1%
DCF (EBITDA 5y) 11.67 - 14.29 12.89 -8.4%
DCF (EBITDA 10y) 14.54 - 18.29 16.29 15.7%
Fair Value 21.99 - 21.99 21.99 56.31%
P/E 12.78 - 26.38 20.75 47.5%
EV/EBITDA 6.18 - 13.27 10.33 -26.6%
EPV 31.23 - 41.27 36.25 157.7%
DDM - Stable 8.12 - 15.72 11.92 -15.3%
DDM - Multi 11.84 - 17.36 14.05 -0.2%

MTL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,228.73
Beta 0.69
Outstanding shares (mil) 87.33
Enterprise Value (mil) 2,092.61
Market risk premium 5.10%
Cost of Equity 9.85%
Cost of Debt 4.81%
WACC 7.05%