SJ.TO
Stella-Jones Inc
Price:  
78.74 
CAD
Volume:  
84,075.00
Canada | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SJ.TO Intrinsic Value

%
Upside

As of 2024-02-27, the Intrinsic Value of Stella-Jones Inc (SJ.TO) is 96.77 CAD. This SJ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.74 CAD, the upside of Stella-Jones Inc is %.

The range of the Intrinsic Value is 64.53 - 170.95 CAD

78.74 CAD
Stock Price
96.77 CAD
Intrinsic Value
Intrinsic Value Details

SJ.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.53 - 170.95 96.77 22.9%
DCF (Growth 10y) 101.82 - 245.94 145.78 85.1%
DCF (EBITDA 5y) 80.16 - 129.71 113.71 44.4%
DCF (EBITDA 10y) 114.85 - 189.16 159.53 102.6%
Fair Value 46.61 - 46.61 46.61 -40.80%
P/E 36.64 - 62.03 47.74 -39.4%
EV/EBITDA 17.28 - 85.06 54.60 -30.7%
EPV 24.67 - 44.70 34.68 -56.0%
DDM - Stable 38.42 - 107.40 72.91 -7.4%
DDM - Multi 74.82 - 162.86 102.56 30.3%

SJ.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,498.15
Beta 0.35
Outstanding shares (mil) 57.13
Enterprise Value (mil) 5,889.15
Market risk premium 5.10%
Cost of Equity 9.12%
Cost of Debt 4.25%
WACC 7.94%