As of 2025-05-16, the Intrinsic Value of Methanex Corp (MX.TO) is 56.63 CAD. This MX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.88 CAD, the upside of Methanex Corp is 20.80%.
The range of the Intrinsic Value is 36.22 - 92.40 CAD
Based on its market price of 46.88 CAD and our intrinsic valuation, Methanex Corp (MX.TO) is undervalued by 20.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.22 - 92.40 | 56.63 | 20.8% |
| DCF (Growth 10y) | 48.89 - 111.65 | 71.79 | 53.1% |
| DCF (EBITDA 5y) | 39.45 - 50.26 | 44.65 | -4.8% |
| DCF (EBITDA 10y) | 51.11 - 71.47 | 60.65 | 29.4% |
| Fair Value | 42.44 - 42.44 | 42.44 | -9.46% |
| P/E | 23.48 - 46.97 | 40.84 | -12.9% |
| EV/EBITDA | 29.39 - 45.79 | 40.18 | -14.3% |
| EPV | 146.53 - 231.40 | 188.96 | 303.1% |
| DDM - Stable | 25.34 - 68.52 | 46.93 | 0.1% |
| DDM - Multi | 33.74 - 75.15 | 46.99 | 0.2% |
| Market Cap (mil) | 3,159.71 |
| Beta | 1.99 |
| Outstanding shares (mil) | 67.40 |
| Enterprise Value (mil) | 6,140.83 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.88% |
| Cost of Debt | 5.92% |
| WACC | 6.94% |