As of 2024-12-05, 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
6.70%.
The range of the Intrinsic Value is 26.91 - 97.78 CAD
46.33 CAD
Intrinsic Value
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) |
51.22 - 64.64 |
58.99 |
35.9% |
| DCF (EBITDA 10y) |
60.25 - 82.68 |
71.97 |
65.8% |
| Fair Value |
1.96 - 1.96 |
1.96 |
-95.49% |
| P/E |
2.12 - 26.79 |
11.59 |
-73.3% |
| EV/EBITDA |
16.71 - 45.53 |
33.59 |
-22.6% |
| 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% |