As of 2024-12-11, the Intrinsic Value of Onex Corp (ONEX.TO) is
151.32 CAD. This ONEX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 116.35 CAD, the upside of Onex Corp is
30.10%.
The range of the Intrinsic Value is 76.29 - 396.33 CAD
151.32 CAD
Intrinsic Value
ONEX.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
76.29 - 396.33 |
151.32 |
30.1% |
| DCF (Growth 10y) |
77.41 - 356.87 |
143.43 |
23.3% |
| DCF (EBITDA 5y) |
10.19 - 63.94 |
39.78 |
-65.8% |
| DCF (EBITDA 10y) |
31.04 - 88.33 |
60.82 |
-47.7% |
| Fair Value |
324.43 - 324.43 |
324.43 |
178.84% |
| P/E |
105.90 - 211.01 |
153.81 |
32.2% |
| EV/EBITDA |
36.57 - 125.88 |
90.89 |
-21.9% |
| EPV |
127.10 - 186.98 |
157.04 |
35.0% |
| DDM - Stable |
106.74 - 328.38 |
217.56 |
87.0% |
| DDM - Multi |
77.10 - 185.20 |
108.96 |
-6.4% |
ONEX.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,606.22 |
| Beta |
0.99 |
| Outstanding shares (mil) |
73.97 |
| Enterprise Value (mil) |
14,300.57 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.03% |
| Cost of Debt |
4.25% |
| WACC |
7.75% |