As of 2025-07-03, the Intrinsic Value of Sunopta Inc (SOY.TO) is 25.47 CAD. This SOY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.87 CAD, the upside of Sunopta Inc is 223.70%.
The range of the Intrinsic Value is 12.25 - 243.98 CAD
Based on its market price of 7.87 CAD and our intrinsic valuation, Sunopta Inc (SOY.TO) is undervalued by 223.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.25 - 243.98 | 25.47 | 223.7% |
| DCF (Growth 10y) | 18.67 - 336.23 | 36.86 | 368.3% |
| DCF (EBITDA 5y) | 1.83 - 9.84 | 6.03 | -23.3% |
| DCF (EBITDA 10y) | 5.77 - 16.96 | 11.32 | 43.8% |
| Fair Value | -4.38 - -4.38 | -4.38 | -155.61% |
| P/E | (3.00) - 0.62 | (1.57) | -119.9% |
| EV/EBITDA | 1.62 - 696.77 | 238.86 | 2935.1% |
| EPV | (0.16) - 1.39 | 0.62 | -92.2% |
| DDM - Stable | (2.89) - (24.06) | (13.48) | -271.3% |
| DDM - Multi | 8.31 - 54.53 | 14.50 | 84.2% |
| Market Cap (mil) | 922.68 |
| Beta | 1.24 |
| Outstanding shares (mil) | 117.24 |
| Enterprise Value (mil) | 1,289.38 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.74% |
| Cost of Debt | 5.91% |
| WACC | 5.49% |