As of 2024-12-13, the Intrinsic Value of North West Company Inc (NWC.TO) is
60.27 CAD. This NWC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 50.57 CAD, the upside of North West Company Inc is
19.20%.
The range of the Intrinsic Value is 40.46 - 114.23 CAD
60.27 CAD
Intrinsic Value
NWC.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.46 - 114.23 |
60.27 |
19.2% |
| DCF (Growth 10y) |
49.40 - 128.50 |
70.78 |
40.0% |
| DCF (EBITDA 5y) |
33.37 - 54.93 |
43.99 |
-13.0% |
| DCF (EBITDA 10y) |
43.02 - 68.93 |
55.30 |
9.3% |
| Fair Value |
33.26 - 33.26 |
33.26 |
-34.23% |
| P/E |
48.04 - 59.11 |
54.40 |
7.6% |
| EV/EBITDA |
26.94 - 47.22 |
35.77 |
-29.3% |
| EPV |
55.61 - 77.86 |
66.74 |
32.0% |
| DDM - Stable |
29.16 - 96.88 |
63.02 |
24.6% |
| DDM - Multi |
41.84 - 102.44 |
58.78 |
16.2% |
NWC.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,419.65 |
| Beta |
-0.37 |
| Outstanding shares (mil) |
47.85 |
| Enterprise Value (mil) |
2,777.23 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.61% |
| Cost of Debt |
4.25% |
| WACC |
6.14% |