As of 2024-12-12, the Intrinsic Value of Savaria Corp (SIS.TO) is
25.45 CAD. This SIS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 20.60 CAD, the upside of Savaria Corp is
23.60%.
The range of the Intrinsic Value is 14.94 - 68.11 CAD
25.45 CAD
Intrinsic Value
SIS.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.94 - 68.11 |
25.45 |
23.6% |
| DCF (Growth 10y) |
22.16 - 92.44 |
36.16 |
75.5% |
| DCF (EBITDA 5y) |
13.86 - 19.67 |
17.25 |
-16.3% |
| DCF (EBITDA 10y) |
19.56 - 29.45 |
24.70 |
19.9% |
| Fair Value |
16.11 - 16.11 |
16.11 |
-21.81% |
| P/E |
14.40 - 19.42 |
17.23 |
-16.3% |
| EV/EBITDA |
10.79 - 20.34 |
16.14 |
-21.6% |
| EPV |
9.34 - 15.99 |
12.67 |
-38.5% |
| DDM - Stable |
5.96 - 23.03 |
14.49 |
-29.6% |
| DDM - Multi |
14.44 - 40.79 |
21.03 |
2.1% |
SIS.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,470.48 |
| Beta |
0.47 |
| Outstanding shares (mil) |
71.38 |
| Enterprise Value (mil) |
1,724.10 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.55% |
| Cost of Debt |
6.73% |
| WACC |
7.80% |