As of 2024-07-27, the Intrinsic Value of Saputo Inc (SAP.TO) is
37.37 CAD. This SAP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.62 CAD, the upside of Saputo Inc is
%.
The range of the Intrinsic Value is 28.40 - 52.39 CAD
37.37 CAD
Intrinsic Value
SAP.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.40 - 52.39 |
37.37 |
18.2% |
| DCF (Growth 10y) |
40.25 - 70.58 |
51.63 |
63.3% |
| DCF (EBITDA 5y) |
38.65 - 46.32 |
41.05 |
29.8% |
| DCF (EBITDA 10y) |
47.36 - 59.05 |
51.61 |
63.2% |
| Fair Value |
3.12 - 3.12 |
3.12 |
-90.12% |
| P/E |
12.38 - 25.75 |
18.32 |
-42.1% |
| EV/EBITDA |
23.82 - 32.56 |
28.10 |
-11.1% |
| EPV |
27.46 - 37.62 |
32.54 |
2.9% |
| DDM - Stable |
6.27 - 13.10 |
9.69 |
-69.4% |
| DDM - Multi |
32.68 - 51.67 |
39.93 |
26.3% |
SAP.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,417.41 |
| Beta |
0.60 |
| Outstanding shares (mil) |
424.33 |
| Enterprise Value (mil) |
16,937.41 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.63% |
| Cost of Debt |
4.58% |
| WACC |
5.87% |