SNC.TO
SNC-Lavalin Group Inc
Price:  
43.42 
CAD
Volume:  
164,653.00
Canada | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SNC.TO Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of SNC-Lavalin Group Inc (SNC.TO) is 46.33 CAD. This SNC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.42 CAD, the upside of SNC-Lavalin Group Inc is %.

The range of the Intrinsic Value is 26.91 - 97.78 CAD

43.42 CAD
Stock Price
46.33 CAD
Intrinsic Value
Intrinsic Value Details

SNC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.91 - 97.78 46.33 6.7%
DCF (Growth 10y) 42.42 - 130.86 66.84 53.9%
DCF (EBITDA 5y) 37.37 - 57.95 49.40 13.8%
DCF (EBITDA 10y) 47.65 - 75.88 62.75 44.5%
Fair Value 1.96 - 1.96 1.96 -95.49%
P/E 2.52 - 16.54 9.42 -78.3%
EV/EBITDA 13.12 - 39.58 24.66 -43.2%
EPV 13.25 - 23.71 18.48 -57.4%
DDM - Stable 0.60 - 1.64 1.12 -97.4%
DDM - Multi 32.68 - 63.79 42.71 -1.6%

SNC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,402.79
Beta 1.13
Outstanding shares (mil) 124.43
Enterprise Value (mil) 7,661.80
Market risk premium 5.50%
Cost of Equity 10.22%
Cost of Debt 7.17%
WACC 8.34%