As of 2024-07-27, the Intrinsic Value of Stella-Jones Inc (SJ.TO) is
116.77 CAD. This SJ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 95.56 CAD, the upside of Stella-Jones Inc is
%.
The range of the Intrinsic Value is 71.38 - 252.78 CAD
116.77 CAD
Intrinsic Value
SJ.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
71.38 - 252.78 |
116.77 |
22.2% |
| DCF (Growth 10y) |
90.14 - 286.59 |
139.65 |
46.1% |
| DCF (EBITDA 5y) |
36.28 - 116.17 |
73.66 |
-22.9% |
| DCF (EBITDA 10y) |
59.37 - 152.66 |
101.25 |
6.0% |
| Fair Value |
117.79 - 117.79 |
117.79 |
23.26% |
| P/E |
50.62 - 71.65 |
60.17 |
-37.0% |
| EV/EBITDA |
19.75 - 103.34 |
67.35 |
-29.5% |
| EPV |
34.30 - 56.82 |
45.56 |
-52.3% |
| DDM - Stable |
60.51 - 212.18 |
136.34 |
42.7% |
| DDM - Multi |
73.35 - 203.00 |
108.14 |
13.2% |
SJ.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,388.63 |
| Beta |
0.49 |
| Outstanding shares (mil) |
56.39 |
| Enterprise Value (mil) |
7,134.63 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.81% |
| Cost of Debt |
4.85% |
| WACC |
7.08% |