As of 2024-12-14, the Intrinsic Value of Stella-Jones Inc (SJ.TO) is 96.06 CAD. This SJ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.63 CAD, the upside of Stella-Jones Inc is 34.10%.

The range of the Intrinsic Value is 62.27 - 174.93 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	62.27 - 174.93	96.06	34.1%
DCF (Growth 10y)	81.81 - 204.36	118.82	65.9%
DCF (EBITDA 5y)	60.30 - 110.76	93.64	30.7%
DCF (EBITDA 10y)	80.71 - 141.11	117.59	64.2%
Fair Value	111.64 - 111.64	111.64	55.85%
P/E	56.31 - 72.87	66.88	-6.6%
EV/EBITDA	47.40 - 93.92	71.63	-0.0%
EPV	37.46 - 59.29	48.38	-32.5%
DDM - Stable	47.20 - 128.77	87.98	22.8%
DDM - Multi	67.76 - 141.74	91.47	27.7%