As of 2025-06-30, the Intrinsic Value of Molson Coors Canada Inc (TPX.A.TO) is 41.15 CAD. This TPX.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.99 CAD, the upside of Molson Coors Canada Inc is -49.20%.
The range of the Intrinsic Value is 31.97 - 56.96 CAD
Based on its market price of 80.99 CAD and our intrinsic valuation, Molson Coors Canada Inc (TPX.A.TO) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.97 - 56.96 | 41.15 | -49.2% |
| DCF (Growth 10y) | 43.58 - 75.64 | 55.39 | -31.6% |
| DCF (EBITDA 5y) | 26.46 - 43.53 | 34.70 | -57.2% |
| DCF (EBITDA 10y) | 37.71 - 60.19 | 48.19 | -40.5% |
| Fair Value | 5.39 - 5.39 | 5.39 | -93.35% |
| P/E | 5.50 - 49.17 | 23.80 | -70.6% |
| EV/EBITDA | 16.45 - 31.33 | 20.92 | -74.2% |
| EPV | 27.81 - 40.13 | 33.97 | -58.1% |
| DDM - Stable | 2.22 - 4.87 | 3.54 | -95.6% |
| DDM - Multi | 29.99 - 46.94 | 36.27 | -55.2% |
| Market Cap (mil) | 13,608.20 |
| Beta | 0.03 |
| Outstanding shares (mil) | 168.02 |
| Enterprise Value (mil) | 14,582.40 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.89% |
| Cost of Debt | 5.19% |
| WACC | 5.72% |