As of 2024-12-11, the Intrinsic Value of Quebecor Inc (QBR.B.TO) is
40.88 CAD. This QBR.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.94 CAD, the upside of Quebecor Inc is
24.10%.
The range of the Intrinsic Value is 26.47 - 65.24 CAD
40.88 CAD
Intrinsic Value
QBR.B.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.47 - 65.24 |
40.88 |
24.1% |
| DCF (Growth 10y) |
36.95 - 79.74 |
52.91 |
60.6% |
| DCF (EBITDA 5y) |
21.33 - 30.30 |
25.68 |
-22.0% |
| DCF (EBITDA 10y) |
31.09 - 44.37 |
37.38 |
13.5% |
| Fair Value |
37.99 - 37.99 |
37.99 |
15.34% |
| P/E |
23.12 - 31.86 |
27.68 |
-16.0% |
| EV/EBITDA |
17.14 - 31.22 |
23.58 |
-28.4% |
| EPV |
55.65 - 87.60 |
71.63 |
117.4% |
| DDM - Stable |
21.65 - 51.59 |
36.62 |
11.2% |
| DDM - Multi |
24.63 - 45.65 |
31.98 |
-2.9% |
QBR.B.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,801.48 |
| Beta |
-0.02 |
| Outstanding shares (mil) |
236.84 |
| Enterprise Value (mil) |
15,915.78 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.02% |
| Cost of Debt |
5.27% |
| WACC |
5.92% |