NIF.UN.TO Intrinsic
Value
As of 2023-12-10, the Intrinsic Value of Noranda Income Fund (NIF.UN.TO) is
22.14 CAD. This NIF.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.97 CAD, the upside of Noranda Income Fund is
1,023.90%.
The range of the Intrinsic Value is 11.85 - 67.90 CAD
22.14 CAD
Intrinsic Value
NIF.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.85 - 67.90 |
22.14 |
1023.9% |
| DCF (Growth 10y) |
16.35 - 83.11 |
28.74 |
1359.1% |
| DCF (EBITDA 5y) |
8.67 - 19.62 |
10.05 |
410.2% |
| DCF (EBITDA 10y) |
13.75 - 30.38 |
17.13 |
769.6% |
| Fair Value |
1.77 - 1.77 |
1.77 |
-10.23% |
| P/E |
3.47 - 7.25 |
4.44 |
125.3% |
| EV/EBITDA |
(1.39) - 1.96 |
0.22 |
-88.8% |
| DDM - Stable |
2.57 - 6.66 |
4.62 |
134.3% |
| DDM - Multi |
4.65 - 9.50 |
6.26 |
217.7% |
NIF.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
98.48 |
| Beta |
1.06 |
| Outstanding shares (mil) |
49.99 |
| Enterprise Value (mil) |
343.34 |
| Market risk premium |
5.50% |
| Cost of Equity |
9.20% |
| Cost of Debt |
9.10% |
| WACC |
7.55% |