As of 2025-05-03, the Intrinsic Value of Onex Corp (ONEX.TO) is 76.27 CAD. This ONEX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.07 CAD, the upside of Onex Corp is -23.00%.
The range of the Intrinsic Value is 20.42 - 300.26 CAD
Based on its market price of 99.07 CAD and our intrinsic valuation, Onex Corp (ONEX.TO) is overvalued by 23.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.42 - 300.26 | 76.27 | -23.0% |
| DCF (Growth 10y) | 24.31 - 280.20 | 75.86 | -23.4% |
| DCF (EBITDA 5y) | (7.61) - 15.26 | 1.18 | -98.8% |
| DCF (EBITDA 10y) | 2.55 - 30.87 | 13.85 | -86.0% |
| Fair Value | 29.83 - 29.83 | 29.83 | -69.89% |
| P/E | 87.34 - 117.96 | 99.63 | 0.6% |
| EV/EBITDA | (20.60) - 18.05 | (3.47) | -103.5% |
| EPV | 41.03 - 85.46 | 63.25 | -36.2% |
| DDM - Stable | 40.94 - 133.90 | 87.42 | -11.8% |
| DDM - Multi | 43.50 - 115.08 | 63.66 | -35.7% |
| Market Cap (mil) | 6,970.57 |
| Beta | 0.88 |
| Outstanding shares (mil) | 70.36 |
| Enterprise Value (mil) | 12,882.49 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.11% |
| Cost of Debt | 4.25% |
| WACC | 7.56% |