SPB.TO
Superior Plus Corp
Price:  
9.42 
CAD
Volume:  
772,364.00
Canada | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPB.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Superior Plus Corp (SPB.TO) is 18.40 CAD. This SPB.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.42 CAD, the upside of Superior Plus Corp is %.

The range of the Intrinsic Value is 9.55 - 43.67 CAD

9.42 CAD
Stock Price
18.40 CAD
Intrinsic Value
Intrinsic Value Details

SPB.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.55 - 43.67 18.40 95.3%
DCF (Growth 10y) 14.19 - 52.92 24.31 158.1%
DCF (EBITDA 5y) 5.27 - 11.75 7.80 -17.1%
DCF (EBITDA 10y) 9.87 - 18.71 13.39 42.1%
Fair Value 5.19 - 5.19 5.19 -44.91%
P/E 3.09 - 8.98 5.85 -37.9%
EV/EBITDA 3.95 - 11.66 5.96 -36.7%
EPV 12.43 - 22.51 17.47 85.4%
DDM - Stable 1.53 - 4.58 3.05 -67.6%
DDM - Multi 12.35 - 22.68 15.51 64.7%

SPB.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,341.81
Beta 0.96
Outstanding shares (mil) 248.60
Enterprise Value (mil) 4,782.91
Market risk premium 5.10%
Cost of Equity 8.80%
Cost of Debt 6.43%
WACC 6.60%