TPX.A.TO
Molson Coors Canada Inc
Price:  
80.99 
CAD
Volume:  
520.00
Canada | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TPX.A.TO Intrinsic Value

-49.20 %
Upside

What is the intrinsic value of TPX.A.TO?

As of 2025-06-29, 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

Is TPX.A.TO undervalued or overvalued?

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%.

80.99 CAD
Stock Price
41.15 CAD
Intrinsic Value
Intrinsic Value Details

TPX.A.TO Intrinsic Value - Valuation Summary

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%

TPX.A.TO Intrinsic Value - Key Valuation Metrics

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%