As of 2024-12-13, the Intrinsic Value of Methanex Corp (MX.TO) is
60.30 CAD. This MX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 66.78 CAD, the upside of Methanex Corp is
-9.70%.
The range of the Intrinsic Value is 10.93 - 634.14 CAD
60.30 CAD
Intrinsic Value
MX.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.93 - 634.14 |
60.30 |
-9.7% |
| DCF (Growth 10y) |
26.39 - 756.81 |
84.65 |
26.8% |
| DCF (EBITDA 5y) |
20.53 - 70.82 |
44.25 |
-33.7% |
| DCF (EBITDA 10y) |
24.35 - 82.07 |
50.08 |
-25.0% |
| Fair Value |
16.01 - 16.01 |
16.01 |
-76.03% |
| P/E |
24.66 - 42.68 |
32.86 |
-50.8% |
| EV/EBITDA |
13.10 - 52.98 |
33.68 |
-49.6% |
| EPV |
149.76 - 275.89 |
212.83 |
218.7% |
| DDM - Stable |
52.93 - 868.62 |
460.78 |
590.0% |
| DDM - Multi |
119.89 - 1,475.23 |
218.44 |
227.1% |
MX.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,500.14 |
| Beta |
1.70 |
| Outstanding shares (mil) |
67.39 |
| Enterprise Value (mil) |
7,986.53 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.78% |
| Cost of Debt |
8.73% |
| WACC |
6.54% |