SIS.TO
Savaria Corp
Price:  
17.73 
CAD
Volume:  
50,788.00
Canada | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SIS.TO Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Savaria Corp (SIS.TO) is 20.64 CAD. This SIS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.73 CAD, the upside of Savaria Corp is %.

The range of the Intrinsic Value is 13.37 - 40.67 CAD

17.73 CAD
Stock Price
20.64 CAD
Intrinsic Value
Intrinsic Value Details

SIS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.37 - 40.67 20.64 16.4%
DCF (Growth 10y) 18.54 - 51.84 27.48 55.0%
DCF (EBITDA 5y) 16.02 - 20.76 18.18 2.5%
DCF (EBITDA 10y) 19.94 - 27.71 23.42 32.1%
Fair Value 13.34 - 13.34 13.34 -24.76%
P/E 11.47 - 18.01 14.58 -17.8%
EV/EBITDA 11.54 - 20.52 16.20 -8.6%
EPV 8.59 - 13.25 10.92 -38.4%
DDM - Stable 4.47 - 13.10 8.79 -50.4%
DDM - Multi 12.43 - 26.36 16.70 -5.8%

SIS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,257.96
Beta 1.04
Outstanding shares (mil) 70.95
Enterprise Value (mil) 1,523.27
Market risk premium 5.10%
Cost of Equity 9.51%
Cost of Debt 7.35%
WACC 8.53%