As of 2024-12-12, the Intrinsic Value of Stack Capital Group Inc (STCK.TO) is
24.36 CAD. This STCK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.00 CAD, the upside of Stack Capital Group Inc is
103.00%.
The range of the Intrinsic Value is 20.22 - 31.04 CAD
24.36 CAD
Intrinsic Value
STCK.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.22 - 31.04 |
24.36 |
103.0% |
| DCF (Growth 10y) |
22.61 - 34.02 |
27.00 |
125.0% |
| DCF (EBITDA 5y) |
21.57 - 26.34 |
24.32 |
102.7% |
| DCF (EBITDA 10y) |
23.67 - 29.92 |
26.97 |
124.7% |
| Fair Value |
-0.86 - -0.86 |
-0.86 |
-107.20% |
| P/E |
(1.60) - 19.19 |
7.83 |
-34.8% |
| EV/EBITDA |
(0.70) - 31.94 |
14.57 |
21.4% |
| EPV |
(0.53) - (1.08) |
(0.81) |
-106.7% |
| DDM - Stable |
(0.91) - (1.99) |
(1.45) |
-112.1% |
| DDM - Multi |
8.65 - 15.57 |
11.20 |
-6.7% |
STCK.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
128.58 |
| Beta |
0.81 |
| Outstanding shares (mil) |
10.72 |
| Enterprise Value (mil) |
117.83 |
| Market risk premium |
5.10% |
| Cost of Equity |
11.04% |
| Cost of Debt |
5.00% |
| WACC |
7.37% |