SAP.TO
Saputo Inc
Price:  
27.93 
CAD
Volume:  
349,875.00
Canada | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAP.TO Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Saputo Inc (SAP.TO) is 74.54 CAD. This SAP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.93 CAD, the upside of Saputo Inc is %.

The range of the Intrinsic Value is 48.96 - 147.25 CAD

27.93 CAD
Stock Price
74.54 CAD
Intrinsic Value
Intrinsic Value Details

SAP.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.96 - 147.25 74.54 166.9%
DCF (Growth 10y) 65.12 - 179.81 95.10 240.5%
DCF (EBITDA 5y) 51.33 - 58.98 55.91 100.2%
DCF (EBITDA 10y) 68.93 - 82.91 76.55 174.1%
Fair Value 6.87 - 6.87 6.87 -75.40%
P/E 14.93 - 39.80 26.61 -4.7%
EV/EBITDA 24.51 - 45.62 33.05 18.3%
EPV 29.04 - 40.40 34.72 24.3%
DDM - Stable 8.65 - 27.88 18.26 -34.6%
DDM - Multi 46.73 - 111.21 65.16 133.3%

SAP.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,846.76
Beta 0.73
Outstanding shares (mil) 424.16
Enterprise Value (mil) 15,410.76
Market risk premium 5.10%
Cost of Equity 6.43%
Cost of Debt 4.41%
WACC 5.63%