As of 2024-12-13, the Intrinsic Value of Shawcor Ltd (SCL.TO) is
39.74 CAD. This SCL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.28 CAD, the upside of Shawcor Ltd is
106.10%.
The range of the Intrinsic Value is 24.77 - 101.83 CAD
39.74 CAD
Intrinsic Value
SCL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.77 - 101.83 |
39.74 |
106.1% |
| DCF (Growth 10y) |
25.95 - 97.02 |
39.93 |
107.1% |
| DCF (EBITDA 5y) |
11.10 - 14.72 |
12.70 |
-34.1% |
| DCF (EBITDA 10y) |
15.84 - 21.39 |
18.27 |
-5.2% |
| Fair Value |
-9.80 - -9.80 |
-9.80 |
-150.83% |
| P/E |
(3.88) - (3.83) |
(3.57) |
-118.5% |
| EV/EBITDA |
4.75 - 13.73 |
6.71 |
-65.2% |
| EPV |
19.87 - 31.08 |
25.48 |
32.1% |
| DDM - Stable |
(3.88) - (17.56) |
(10.72) |
-155.6% |
| DDM - Multi |
2.41 - 8.96 |
3.86 |
-80.0% |
SCL.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,358.63 |
| Beta |
1.12 |
| Outstanding shares (mil) |
70.47 |
| Enterprise Value (mil) |
1,445.38 |
| Market risk premium |
4.74% |
| Cost of Equity |
8.43% |
| Cost of Debt |
6.05% |
| WACC |
7.81% |