As of 2026-03-18, the Intrinsic Value of Sherritt International Corp (S.TO) is 0.37 CAD. This S.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.24 CAD, the upside of Sherritt International Corp is 59.30%.
The range of the Intrinsic Value is 0.22 - 0.61 CAD
Based on its market price of 0.24 CAD and our intrinsic valuation, Sherritt International Corp (S.TO) is undervalued by 59.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.22 - 0.61 | 0.37 | 59.3% |
| DCF (Growth 10y) | (0.19) - (0.08) | (0.14) | -160.3% |
| DCF (EBITDA 5y) | (0.07) - 0.23 | 0.07 | -68.4% |
| DCF (EBITDA 10y) | (0.05) - 0.26 | 0.09 | -63.5% |
| Fair Value | -1.93 - -1.93 | -1.93 | -921.34% |
| P/E | (2.24) - (2.08) | (2.18) | -1027.6% |
| EV/EBITDA | (0.32) - 0.36 | 0.02 | -90.5% |
| EPV | (0.96) - (1.09) | (1.02) | -535.1% |
| DDM - Stable | (0.35) - (0.76) | (0.56) | -337.6% |
| DDM - Multi | (0.23) - (0.45) | (0.31) | -230.2% |
| Market Cap (mil) | 92.07 |
| Beta | 0.62 |
| Outstanding shares (mil) | 391.81 |
| Enterprise Value (mil) | 283.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 26.98% |
| Cost of Debt | 7.23% |
| WACC | 10.77% |