SJ.TO
Stella-Jones Inc
Price:  
85.96 
CAD
Volume:  
90,434.00
Canada | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SJ.TO Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Stella-Jones Inc (SJ.TO) is 114.89 CAD. This SJ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.96 CAD, the upside of Stella-Jones Inc is %.

The range of the Intrinsic Value is 69.95 - 250.61 CAD

85.96 CAD
Stock Price
114.89 CAD
Intrinsic Value
Intrinsic Value Details

SJ.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 69.95 - 250.61 114.89 33.7%
DCF (Growth 10y) 88.36 - 284.12 137.42 59.9%
DCF (EBITDA 5y) 33.62 - 104.13 67.09 -22.0%
DCF (EBITDA 10y) 56.44 - 139.55 94.21 9.6%
Fair Value 117.02 - 117.02 117.02 36.13%
P/E 47.22 - 69.37 58.41 -32.0%
EV/EBITDA 16.82 - 90.07 60.59 -29.5%
EPV 33.61 - 56.39 45.00 -47.7%
DDM - Stable 58.89 - 206.92 132.90 54.6%
DDM - Multi 71.15 - 197.75 105.06 22.2%

SJ.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,879.25
Beta 0.49
Outstanding shares (mil) 56.76
Enterprise Value (mil) 6,625.25
Market risk premium 5.10%
Cost of Equity 7.91%
Cost of Debt 4.85%
WACC 7.11%