As of 2026-09-14, the Intrinsic Value of NFI Group Inc (NFI.TO) is 10.87 CAD. This NFI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.61 CAD, the upside of NFI Group Inc is -53.90%.
The range of the Intrinsic Value is 2.85 - 31.04 CAD
Based on its market price of 23.61 CAD and our intrinsic valuation, NFI Group Inc (NFI.TO) is overvalued by 53.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.85 - 31.04 | 10.87 | -53.9% |
| DCF (Growth 10y) | 20.09 - 72.84 | 35.19 | 49.1% |
| DCF (EBITDA 5y) | 19.94 - 29.80 | 24.42 | 3.5% |
| DCF (EBITDA 10y) | 31.52 - 49.77 | 39.66 | 68.0% |
| Fair Value | -7.24 - -7.24 | -7.24 | -130.68% |
| P/E | (24.48) - (25.06) | (25.64) | -208.6% |
| EV/EBITDA | (3.82) - (0.06) | (2.15) | -109.1% |
| EPV | (7.05) - (4.36) | (5.70) | -124.2% |
| DDM - Stable | (9.36) - (29.59) | (19.47) | -182.5% |
| DDM - Multi | 11.10 - 28.97 | 16.26 | -31.1% |
| Market Cap (mil) | 2,813.13 |
| Beta | 0.30 |
| Outstanding shares (mil) | 119.15 |
| Enterprise Value (mil) | 4,542.71 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.12% |
| Cost of Debt | 7.66% |
| WACC | 9.02% |