As of 2024-12-11, the Intrinsic Value of Neighbourly Pharmacy Inc (NBLY.TO) is
22.49 CAD. This NBLY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.60 CAD, the upside of Neighbourly Pharmacy Inc is
20.90%.
The range of the Intrinsic Value is 10.85 - 76.46 CAD
22.49 CAD
Intrinsic Value
NBLY.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.85 - 76.46 |
22.49 |
20.9% |
| DCF (Growth 10y) |
39.63 - 220.87 |
71.80 |
286.0% |
| DCF (EBITDA 5y) |
12.13 - 19.17 |
15.41 |
-17.1% |
| DCF (EBITDA 10y) |
37.17 - 62.22 |
48.20 |
159.1% |
| Fair Value |
-3.64 - -3.64 |
-3.64 |
-119.57% |
| EV/EBITDA |
6.24 - 12.13 |
9.39 |
-49.5% |
| EPV |
8.08 - 19.57 |
13.82 |
-25.7% |
| DDM - Stable |
(10.95) - (43.84) |
(27.40) |
-247.3% |
| DDM - Multi |
15.89 - 48.55 |
23.84 |
28.2% |
NBLY.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
835.48 |
| Beta |
-0.40 |
| Outstanding shares (mil) |
44.92 |
| Enterprise Value (mil) |
1,162.29 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.07% |
| Cost of Debt |
13.40% |
| WACC |
7.87% |