As of 2025-07-11, the Intrinsic Value of Onex Corp (ONEX.TO) is 215.33 CAD. This ONEX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.03 CAD, the upside of Onex Corp is 92.20%.
The range of the Intrinsic Value is 82.28 - 2,205.38 CAD
Based on its market price of 112.03 CAD and our intrinsic valuation, Onex Corp (ONEX.TO) is undervalued by 92.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.28 - 2,205.38 | 215.33 | 92.2% |
| DCF (Growth 10y) | 101.31 - 2,353.83 | 243.01 | 116.9% |
| DCF (EBITDA 5y) | 7.84 - 37.09 | 18.21 | -83.7% |
| DCF (EBITDA 10y) | 27.83 - 67.25 | 42.61 | -62.0% |
| Fair Value | 45.05 - 45.05 | 45.05 | -59.78% |
| P/E | 85.58 - 216.80 | 147.27 | 31.5% |
| EV/EBITDA | (12.76) - 63.99 | 20.87 | -81.4% |
| EPV | 80.75 - 158.04 | 119.39 | 6.6% |
| DDM - Stable | 109.25 - 1,079.80 | 594.53 | 430.7% |
| DDM - Multi | 88.67 - 717.21 | 160.86 | 43.6% |
| Market Cap (mil) | 7,797.29 |
| Beta | 1.07 |
| Outstanding shares (mil) | 69.60 |
| Enterprise Value (mil) | 13,320.51 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.91% |
| Cost of Debt | 4.25% |
| WACC | 5.64% |