As of 2025-05-24, the Intrinsic Value of Sienna Senior Living Inc (SIA.TO) is 19.82 CAD. This SIA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.00 CAD, the upside of Sienna Senior Living Inc is 10.10%.
The range of the Intrinsic Value is 9.87 - 56.63 CAD
Based on its market price of 18.00 CAD and our intrinsic valuation, Sienna Senior Living Inc (SIA.TO) is undervalued by 10.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.87 - 56.63 | 19.82 | 10.1% |
| DCF (Growth 10y) | 13.03 - 63.67 | 23.90 | 32.8% |
| DCF (EBITDA 5y) | 9.51 - 22.75 | 17.24 | -4.2% |
| DCF (EBITDA 10y) | 13.01 - 29.71 | 21.93 | 21.8% |
| Fair Value | 9.05 - 9.05 | 9.05 | -49.74% |
| P/E | 5.69 - 8.43 | 7.17 | -60.2% |
| EV/EBITDA | 1.34 - 15.68 | 7.94 | -55.9% |
| EPV | 1.69 - 8.26 | 4.97 | -72.4% |
| DDM - Stable | 3.37 - 11.32 | 7.35 | -59.2% |
| DDM - Multi | 8.15 - 17.61 | 10.79 | -40.0% |
| Market Cap (mil) | 1,656.54 |
| Beta | 0.31 |
| Outstanding shares (mil) | 92.03 |
| Enterprise Value (mil) | 2,498.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.37% |
| Cost of Debt | 6.20% |
| WACC | 6.28% |