QBR.B.TO
Quebecor Inc
Price:  
30.45 
CAD
Volume:  
245,030.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

QBR.B.TO Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Quebecor Inc (QBR.B.TO) is 42.59 CAD. This QBR.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.45 CAD, the upside of Quebecor Inc is %.

The range of the Intrinsic Value is 27.33 - 69.26 CAD

30.45 CAD
Stock Price
42.59 CAD
Intrinsic Value
Intrinsic Value Details

QBR.B.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.33 - 69.26 42.59 39.9%
DCF (Growth 10y) 40.95 - 90.28 58.96 93.6%
DCF (EBITDA 5y) 22.09 - 32.79 26.46 -13.1%
DCF (EBITDA 10y) 33.53 - 49.20 40.17 31.9%
Fair Value 34.27 - 34.27 34.27 12.54%
P/E 18.39 - 24.38 21.80 -28.4%
EV/EBITDA 19.04 - 27.10 21.24 -30.2%
EPV 51.60 - 81.37 66.49 118.3%
DDM - Stable 19.91 - 45.60 32.75 7.6%
DDM - Multi 25.58 - 45.72 32.82 7.8%

QBR.B.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,264.27
Beta 0.96
Outstanding shares (mil) 238.56
Enterprise Value (mil) 15,421.37
Market risk premium 5.10%
Cost of Equity 8.48%
Cost of Debt 5.60%
WACC 6.18%