QBR.B.TO
Quebecor Inc
Price:  
32.57 
CAD
Volume:  
150,507.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

QBR.B.TO Intrinsic Value

18.50 %
Upside

As of 2025-02-18, the Intrinsic Value of Quebecor Inc (QBR.B.TO) is 38.61 CAD. This QBR.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.57 CAD, the upside of Quebecor Inc is 18.50%.

The range of the Intrinsic Value is 24.01 - 63.85 CAD

32.57 CAD
Stock Price
38.61 CAD
Intrinsic Value
Intrinsic Value Details

QBR.B.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.01 - 63.85 38.61 18.5%
DCF (Growth 10y) 34.08 - 78.20 50.31 54.5%
DCF (EBITDA 5y) 21.12 - 29.37 24.95 -23.4%
DCF (EBITDA 10y) 30.26 - 43.50 36.36 11.6%
Fair Value 38.85 - 38.85 38.85 19.29%
P/E 20.45 - 28.44 25.17 -22.7%
EV/EBITDA 17.52 - 30.14 23.08 -29.1%
EPV 52.35 - 86.74 69.54 113.5%
DDM - Stable 20.31 - 49.90 35.10 7.8%
DDM - Multi 22.96 - 44.03 30.19 -7.3%

QBR.B.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,542.89
Beta 0.10
Outstanding shares (mil) 231.59
Enterprise Value (mil) 15,657.19
Market risk premium 5.10%
Cost of Equity 8.62%
Cost of Debt 5.27%
WACC 6.16%