As of 2024-12-14, the Intrinsic Value of Recipe Unlimited Corp (RECP.TO) is
21.36 CAD. This RECP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 20.74 CAD, the upside of Recipe Unlimited Corp is
3.00%.
The range of the Intrinsic Value is 6.96 - 99.32 CAD
21.36 CAD
Intrinsic Value
RECP.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.96 - 99.32 |
21.36 |
3.0% |
| DCF (Growth 10y) |
22.80 - 175.23 |
46.68 |
125.1% |
| DCF (EBITDA 5y) |
7.73 - 13.45 |
9.90 |
-52.3% |
| DCF (EBITDA 10y) |
15.81 - 25.27 |
19.59 |
-5.5% |
| Fair Value |
4.09 - 4.09 |
4.09 |
-80.29% |
| P/E |
13.62 - 17.69 |
15.27 |
-26.4% |
| EV/EBITDA |
1.29 - 14.94 |
6.92 |
-66.6% |
| EPV |
83.21 - 115.94 |
99.58 |
380.1% |
| DDM - Stable |
6.71 - 22.91 |
14.81 |
-28.6% |
| DDM - Multi |
14.63 - 39.78 |
21.51 |
3.7% |
RECP.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,220.36 |
| Beta |
1.83 |
| Outstanding shares (mil) |
58.84 |
| Enterprise Value (mil) |
2,118.34 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.87% |
| Cost of Debt |
4.25% |
| WACC |
6.88% |