As of 2024-12-14, the Intrinsic Value of Sienna Senior Living Inc (SIA.TO) is
23.42 CAD. This SIA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.42 CAD, the upside of Sienna Senior Living Inc is
42.70%.
The range of the Intrinsic Value is 10.68 - 84.20 CAD
23.42 CAD
Intrinsic Value
SIA.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.68 - 84.20 |
23.42 |
42.7% |
| DCF (Growth 10y) |
13.44 - 88.97 |
26.65 |
62.3% |
| DCF (EBITDA 5y) |
6.11 - 19.62 |
12.27 |
-25.3% |
| DCF (EBITDA 10y) |
9.41 - 25.10 |
16.21 |
-1.3% |
| Fair Value |
1.88 - 1.88 |
1.88 |
-88.58% |
| P/E |
2.73 - 6.32 |
4.60 |
-72.0% |
| EV/EBITDA |
(0.35) - 12.81 |
5.21 |
-68.3% |
| EPV |
3.81 - 11.82 |
7.82 |
-52.4% |
| DDM - Stable |
2.93 - 10.84 |
6.88 |
-58.1% |
| DDM - Multi |
7.18 - 17.48 |
9.87 |
-39.9% |
SIA.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,356.14 |
| Beta |
0.39 |
| Outstanding shares (mil) |
82.59 |
| Enterprise Value (mil) |
2,205.48 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.04% |
| Cost of Debt |
5.38% |
| WACC |
6.85% |