As of 2025-05-18, the Intrinsic Value of Rogers Sugar Inc (RSI.TO) is 7.23 CAD. This RSI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.59 CAD, the upside of Rogers Sugar Inc is 29.40%.
The range of the Intrinsic Value is 5.45 - 10.01 CAD
Based on its market price of 5.59 CAD and our intrinsic valuation, Rogers Sugar Inc (RSI.TO) is undervalued by 29.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.45 - 10.01 | 7.23 | 29.4% |
| DCF (Growth 10y) | 6.28 - 10.84 | 8.06 | 44.3% |
| DCF (EBITDA 5y) | 5.38 - 9.92 | 6.61 | 18.2% |
| DCF (EBITDA 10y) | 6.22 - 10.77 | 7.55 | 35.0% |
| Fair Value | 10.87 - 10.87 | 10.87 | 94.45% |
| P/E | 7.34 - 11.15 | 9.85 | 76.1% |
| EV/EBITDA | 4.18 - 8.63 | 5.51 | -1.4% |
| EPV | 3.33 - 5.16 | 4.25 | -24.0% |
| DDM - Stable | 3.53 - 7.13 | 5.33 | -4.6% |
| DDM - Multi | 4.69 - 7.11 | 5.64 | 0.8% |
| Market Cap (mil) | 715.91 |
| Beta | 0.23 |
| Outstanding shares (mil) | 128.07 |
| Enterprise Value (mil) | 1,147.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.55% |
| Cost of Debt | 4.36% |
| WACC | 6.03% |