SCL.TO
Shawcor Ltd
Price:  
19.28 
CAD
Volume:  
456,359.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCL.TO Intrinsic Value

%
Upside

As of 2024-07-19, 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 %.

The range of the Intrinsic Value is 24.77 - 101.83 CAD

19.28 CAD
Stock Price
39.74 CAD
Intrinsic Value
Intrinsic Value Details

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) 9.82 - 17.10 12.01 -37.7%
DCF (EBITDA 10y) 14.86 - 23.51 17.70 -8.2%
Fair Value -9.80 - -9.80 -9.80 -150.83%
P/E (3.64) - (4.57) (3.94) -120.4%
EV/EBITDA 3.60 - 12.60 6.37 -67.0%
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%