As of 2025-05-17, the Intrinsic Value of NFI Group Inc (NFI.TO) is 22.71 CAD. This NFI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.72 CAD, the upside of NFI Group Inc is 54.3%.

The range of the Intrinsic Value is 11.34 - 50.43 CAD.

Is NFI.TO undervalued or overvalued?

Based on its market price of 14.72 CAD and our intrinsic valuation, NFI Group Inc (NFI.TO) is undervalued by 54.3%.

14.72 CAD

Stock Price

22.71 CAD

Intrinsic Value

Intrinsic Value Details

NFI.TO Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	11.34 - 50.43	22.71	54.3%
DCF (Growth Exit 10Y)	25.42 - 82.81	42.28	187.2%
DCF (EBITDA Exit 5Y)	26.86 - 41.22	33.54	127.8%
DCF (EBITDA Exit 10Y)	37.12 - 63.48	48.79	231.5%
Peter Lynch Fair Value	-0.19 - -0.19	-0.19	-101.31%
P/E Multiples	(0.46) - 7.59	3.41	-76.8%
EV/EBITDA Multiples	1.2 - 11.11	6.35	-56.9%
Dividend Discount Model - Multi Stages	20.13 - 44.82	28.04	90.5%

NFI.TO Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Allison Transmission Holdings Inc	100.4 - 162.26	124.49	17.3%
Federal Signal Corp	90.94 - 192.29	122.79	28.8%
Terex Corp	33.19 - 63.41	45.28	-5.7%
Meritor Inc	29.89 - 75.96	44.46	21.8%
Alamo Group Inc	172.38 - 319.75	222.32	9.4%
Trinity Industries Inc	(7.85) - 276.85	31.55	17.4%
REV Group Inc	51.96 - 81.8	63.42	65.9%
Greenbrier Companies Inc	49.31 - 95.54	67.50	42.2%
China Yuchai International Ltd	36.44 - 53.43	42.55	146.6%
Manitowoc Company Inc	38.63 - 56.22	44.98	282.5%

NFI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,753
Beta	0.66
Outstanding shares (mil)	119
Enterprise Value (mil)	3,330

Market risk premium	5.6%
Cost of Equity	9.9%
Cost of Debt	11.25%
WACC	9.2%