As of 2024-12-13, the Intrinsic Value of Stantec Inc (STN.TO) is
135.65 CAD. This STN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 119.74 CAD, the upside of Stantec Inc is
13.30%.
The range of the Intrinsic Value is 88.14 - 278.82 CAD
135.65 CAD
Intrinsic Value
STN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
88.14 - 278.82 |
135.65 |
13.3% |
| DCF (Growth 10y) |
137.63 - 408.11 |
205.41 |
71.5% |
| DCF (EBITDA 5y) |
76.55 - 141.25 |
105.93 |
-11.5% |
| DCF (EBITDA 10y) |
114.62 - 204.97 |
154.12 |
28.7% |
| Fair Value |
91.46 - 91.46 |
91.46 |
-23.62% |
| P/E |
93.00 - 108.42 |
100.33 |
-16.2% |
| EV/EBITDA |
(31.27) - 99.21 |
27.96 |
-76.6% |
| EPV |
53.07 - 77.71 |
65.39 |
-45.4% |
| DDM - Stable |
35.54 - 122.83 |
79.18 |
-33.9% |
| DDM - Multi |
85.58 - 226.48 |
123.81 |
3.4% |
STN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,658.38 |
| Beta |
0.50 |
| Outstanding shares (mil) |
114.07 |
| Enterprise Value (mil) |
15,195.68 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.44% |
| Cost of Debt |
5.50% |
| WACC |
7.97% |