STN.TO
Stantec Inc
Price:  
107.93 
CAD
Volume:  
177,793.00
Canada | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STN.TO Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Stantec Inc (STN.TO) is 148.39 CAD. This STN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.93 CAD, the upside of Stantec Inc is %.

The range of the Intrinsic Value is 95.98 - 310.20 CAD

107.93 CAD
Stock Price
148.39 CAD
Intrinsic Value
Intrinsic Value Details

STN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 95.98 - 310.20 148.39 37.5%
DCF (Growth 10y) 140.74 - 423.64 210.40 94.9%
DCF (EBITDA 5y) 110.09 - 152.72 144.59 34.0%
DCF (EBITDA 10y) 147.25 - 211.98 192.57 78.4%
Fair Value 75.77 - 75.77 75.77 -29.80%
P/E 79.16 - 104.32 91.75 -15.0%
EV/EBITDA 81.17 - 108.07 101.72 -5.8%
EPV 57.72 - 81.20 69.46 -35.6%
DDM - Stable 31.14 - 111.61 71.38 -33.9%
DDM - Multi 86.89 - 239.01 127.09 17.8%

STN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,311.25
Beta 0.53
Outstanding shares (mil) 114.07
Enterprise Value (mil) 13,848.55
Market risk premium 5.10%
Cost of Equity 8.13%
Cost of Debt 4.32%
WACC 7.54%