As of 2025-12-30, the Intrinsic Value of Onex Corp (ONEX.TO) is 182.34 CAD. This ONEX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.43 CAD, the upside of Onex Corp is 65.10%.
The range of the Intrinsic Value is 69.47 - 1,553.07 CAD
Based on its market price of 110.43 CAD and our intrinsic valuation, Onex Corp (ONEX.TO) is undervalued by 65.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.47 - 1,553.07 | 182.34 | 65.1% |
| DCF (Growth 10y) | 76.41 - 1,476.33 | 183.56 | 66.2% |
| DCF (EBITDA 5y) | 17.61 - 50.77 | 29.49 | -73.3% |
| DCF (EBITDA 10y) | 31.31 - 70.81 | 46.11 | -58.2% |
| Fair Value | 43.30 - 43.30 | 43.30 | -60.79% |
| P/E | 103.39 - 208.38 | 152.57 | 38.2% |
| EV/EBITDA | 18.84 - 77.74 | 39.69 | -64.1% |
| EPV | 73.94 - 130.27 | 102.10 | -7.5% |
| DDM - Stable | 85.26 - 472.74 | 279.00 | 152.6% |
| DDM - Multi | 73.67 - 321.57 | 120.31 | 8.9% |
| Market Cap (mil) | 7,565.56 |
| Beta | 0.92 |
| Outstanding shares (mil) | 68.51 |
| Enterprise Value (mil) | 12,726.74 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.38% |
| Cost of Debt | 4.25% |
| WACC | 6.37% |