As of 2024-12-15, the Intrinsic Value of Molson Coors Canada Inc (TPX.A.TO) is 33.45 CAD. This TPX.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.00 CAD, the upside of Molson Coors Canada Inc is -61.10%.

The range of the Intrinsic Value is 25.80 - 46.85 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	25.80 - 46.85	33.45	-61.1%
DCF (Growth 10y)	35.17 - 62.23	45.03	-47.6%
DCF (EBITDA 5y)	26.54 - 39.58	32.82	-61.8%
DCF (EBITDA 10y)	35.78 - 53.73	44.15	-48.7%
Fair Value	4.36 - 4.36	4.36	-94.92%
P/E	6.73 - 57.01	28.81	-66.5%
EV/EBITDA	15.15 - 29.36	20.17	-76.5%
EPV	22.44 - 32.92	27.68	-67.8%
DDM - Stable	1.80 - 4.04	2.92	-96.6%
DDM - Multi	24.38 - 38.84	29.67	-65.5%