Is SIA.TO undervalued or overvalued?
As of 2025-03-23, the Intrinsic Value of Sienna Senior Living Inc (SIA.TO) is 19.92 CAD. This SIA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.08 CAD, the upside of Sienna Senior Living Inc is 23.90%. This means that SIA.TO is undervalued by 23.90%.
The range of the Intrinsic Value is 9.04 - 69.91 CAD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.04 - 69.91 | 19.92 | 23.9% |
| DCF (Growth 10y) | 10.75 - 71.32 | 21.67 | 34.7% |
| DCF (EBITDA 5y) | 7.28 - 19.05 | 13.35 | -17.0% |
| DCF (EBITDA 10y) | 9.71 - 23.75 | 16.49 | 2.6% |
| Fair Value | 10.10 - 10.10 | 10.10 | -37.18% |
| P/E | 5.83 - 9.05 | 7.54 | -53.1% |
| EV/EBITDA | 2.40 - 14.31 | 7.82 | -51.4% |
| EPV | 0.76 - 6.16 | 3.46 | -78.5% |
| DDM - Stable | 3.51 - 12.51 | 8.01 | -50.2% |
| DDM - Multi | 6.48 - 14.63 | 8.66 | -46.1% |
| Market Cap (mil) | 1,476.79 |
| Beta | 0.50 |
| Outstanding shares (mil) | 91.84 |
| Enterprise Value (mil) | 2,361.93 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.68% |
| Cost of Debt | 5.38% |
| WACC | 6.70% |