NFI.TO
NFI Group Inc
Price:  
18.04 
CAD
Volume:  
153,623.00
Canada | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NFI.TO Intrinsic Value

24.00 %
Upside

What is the intrinsic value of NFI.TO?

As of 2025-07-03, the Intrinsic Value of NFI Group Inc (NFI.TO) is 22.37 CAD. This NFI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.04 CAD, the upside of NFI Group Inc is 24.00%.

The range of the Intrinsic Value is 13.36 - 39.34 CAD

Is NFI.TO undervalued or overvalued?

Based on its market price of 18.04 CAD and our intrinsic valuation, NFI Group Inc (NFI.TO) is undervalued by 24.00%.

18.04 CAD
Stock Price
22.37 CAD
Intrinsic Value
Intrinsic Value Details

NFI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.36 - 39.34 22.37 24.0%
DCF (Growth 10y) 24.07 - 60.10 36.61 102.9%
DCF (EBITDA 5y) 26.41 - 41.34 32.33 79.2%
DCF (EBITDA 10y) 36.52 - 63.25 47.27 162.0%
Fair Value -0.02 - -0.02 -0.02 -100.12%
P/E (0.05) - 7.68 3.56 -80.3%
EV/EBITDA 4.14 - 13.07 7.76 -57.0%
EPV (11.69) - (11.08) (11.38) -163.1%
DDM - Stable (0.03) - (0.06) (0.04) -100.2%
DDM - Multi 18.54 - 34.32 24.30 34.7%

NFI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,147.84
Beta 0.61
Outstanding shares (mil) 119.06
Enterprise Value (mil) 3,669.48
Market risk premium 5.10%
Cost of Equity 10.05%
Cost of Debt 11.29%
WACC 9.39%