As of 2025-05-25, the Intrinsic Value of Stantec Inc (STN.TO) is 148.60 CAD. This STN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 139.82 CAD, the upside of Stantec Inc is 6.30%.
The range of the Intrinsic Value is 95.58 - 311.84 CAD
Based on its market price of 139.82 CAD and our intrinsic valuation, Stantec Inc (STN.TO) is undervalued by 6.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 95.58 - 311.84 | 148.60 | 6.3% |
| DCF (Growth 10y) | 154.36 - 474.79 | 233.34 | 66.9% |
| DCF (EBITDA 5y) | 78.01 - 128.00 | 97.29 | -30.4% |
| DCF (EBITDA 10y) | 128.54 - 210.77 | 160.40 | 14.7% |
| Fair Value | 57.25 - 57.25 | 57.25 | -59.05% |
| P/E | 90.12 - 117.84 | 99.39 | -28.9% |
| EV/EBITDA | (28.25) - 74.32 | 18.74 | -86.6% |
| EPV | 62.07 - 90.16 | 76.11 | -45.6% |
| DDM - Stable | 40.83 - 143.93 | 92.38 | -33.9% |
| DDM - Multi | 93.65 - 254.78 | 136.75 | -2.2% |
| Market Cap (mil) | 15,949.27 |
| Beta | 0.91 |
| Outstanding shares (mil) | 114.07 |
| Enterprise Value (mil) | 17,776.37 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.23% |
| Cost of Debt | 5.60% |
| WACC | 7.78% |