As of 2024-12-11, the Intrinsic Value of Saputo Inc (SAP.TO) is
70.22 CAD. This SAP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.78 CAD, the upside of Saputo Inc is
162.20%.
The range of the Intrinsic Value is 40.98 - 199.90 CAD
70.22 CAD
Intrinsic Value
SAP.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.98 - 199.90 |
70.22 |
162.2% |
| DCF (Growth 10y) |
59.37 - 261.18 |
96.66 |
260.9% |
| DCF (EBITDA 5y) |
39.43 - 50.18 |
43.52 |
62.5% |
| DCF (EBITDA 10y) |
55.02 - 71.83 |
61.71 |
130.4% |
| Fair Value |
2.78 - 2.78 |
2.78 |
-89.62% |
| P/E |
12.80 - 26.97 |
19.78 |
-26.1% |
| EV/EBITDA |
18.85 - 37.94 |
26.73 |
-0.2% |
| EPV |
35.36 - 50.84 |
43.10 |
60.9% |
| DDM - Stable |
7.54 - 36.64 |
22.09 |
-17.5% |
| DDM - Multi |
49.14 - 169.75 |
74.43 |
177.9% |
SAP.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,364.31 |
| Beta |
0.16 |
| Outstanding shares (mil) |
424.36 |
| Enterprise Value (mil) |
14,850.31 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.27% |
| Cost of Debt |
4.31% |
| WACC |
4.70% |