As of 2024-12-12, the Intrinsic Value of Sunopta Inc (SOY.TO) is
20.27 CAD. This SOY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.23 CAD, the upside of Sunopta Inc is
80.50%.
The range of the Intrinsic Value is 10.12 - 106.37 CAD
20.27 CAD
Intrinsic Value
SOY.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.12 - 106.37 |
20.27 |
80.5% |
| DCF (Growth 10y) |
14.52 - 133.35 |
27.09 |
141.3% |
| DCF (EBITDA 5y) |
3.80 - 8.34 |
6.78 |
-39.7% |
| DCF (EBITDA 10y) |
7.10 - 13.17 |
10.83 |
-3.5% |
| Fair Value |
-5.77 - -5.77 |
-5.77 |
-151.42% |
| P/E |
(3.62) - (4.73) |
(4.10) |
-136.5% |
| EV/EBITDA |
(0.23) - 4.58 |
1.80 |
-84.0% |
| EPV |
(1.33) - (0.66) |
(1.00) |
-108.9% |
| DDM - Stable |
(3.89) - (68.55) |
(36.22) |
-422.6% |
| DDM - Multi |
5.17 - 70.34 |
9.60 |
-14.5% |
SOY.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,341.66 |
| Beta |
0.98 |
| Outstanding shares (mil) |
119.47 |
| Enterprise Value (mil) |
1,766.38 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.73% |
| Cost of Debt |
7.03% |
| WACC |
5.72% |