As of 2024-12-14, the Intrinsic Value of Nuvei Corp (NVEI.TO) is
30.76 CAD. This NVEI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.61 CAD, the upside of Nuvei Corp is
-35.40%.
The range of the Intrinsic Value is 17.84 - 68.19 CAD
30.76 CAD
Intrinsic Value
NVEI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.84 - 68.19 |
30.76 |
-35.4% |
| DCF (Growth 10y) |
35.87 - 117.19 |
56.85 |
19.4% |
| DCF (EBITDA 5y) |
13.60 - 16.33 |
14.91 |
-68.7% |
| DCF (EBITDA 10y) |
29.31 - 38.29 |
33.51 |
-29.6% |
| Fair Value |
-0.57 - -0.57 |
-0.57 |
-101.19% |
| P/E |
(0.66) - 1.39 |
0.37 |
-99.2% |
| EV/EBITDA |
9.57 - 20.29 |
16.20 |
-66.0% |
| EPV |
14.57 - 24.72 |
19.65 |
-58.7% |
| DDM - Stable |
(0.97) - (4.12) |
(2.55) |
-105.3% |
| DDM - Multi |
2.56 - 8.77 |
4.00 |
-91.6% |
NVEI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,750.38 |
| Beta |
0.08 |
| Outstanding shares (mil) |
141.78 |
| Enterprise Value (mil) |
8,272.88 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.84% |
| Cost of Debt |
8.52% |
| WACC |
8.44% |