As of 2024-12-11, the Intrinsic Value of Domtar Corp (UFS) is
30.45 USD. This UFS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 55.49 USD, the upside of Domtar Corp is
-45.10%.
The range of the Intrinsic Value is 18.89 - 66.15 USD
30.45 USD
Intrinsic Value
UFS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.89 - 66.15 |
30.45 |
-45.1% |
| DCF (Growth 10y) |
16.89 - 52.06 |
25.61 |
-53.8% |
| DCF (EBITDA 5y) |
13.91 - 30.07 |
20.98 |
-62.2% |
| DCF (EBITDA 10y) |
17.07 - 35.15 |
24.66 |
-55.6% |
| Fair Value |
11.60 - 11.60 |
11.60 |
-79.10% |
| P/E |
4.83 - 7.54 |
5.67 |
-89.8% |
| EV/EBITDA |
8.61 - 59.84 |
27.97 |
-49.6% |
| EPV |
84.07 - 120.85 |
102.46 |
84.6% |
| DDM - Stable |
4.09 - 14.79 |
9.44 |
-83.0% |
| DDM - Multi |
3.20 - 9.53 |
4.86 |
-91.2% |
UFS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,062.49 |
| Beta |
1.74 |
| Outstanding shares (mil) |
55.19 |
| Enterprise Value (mil) |
3,222.49 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.59% |
| Cost of Debt |
5.52% |
| WACC |
8.29% |