UFS
Domtar Corp
Price:  
55.49 
USD
Volume:  
635,329.00
United States | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UFS Intrinsic Value

%
Upside

As of 2024-06-17, 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 %.

The range of the Intrinsic Value is 18.89 - 66.15 USD

55.49 USD
Stock Price
30.45 USD
Intrinsic Value
Intrinsic Value Details

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 - 21.92 16.26 -70.7%
DCF (EBITDA 10y) 17.07 - 27.37 20.45 -63.1%
Fair Value 11.60 - 11.60 11.60 -79.10%
P/E 4.10 - 8.79 5.76 -89.6%
EV/EBITDA 8.68 - 42.47 22.64 -59.2%
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%