As of 2025-07-07, the Intrinsic Value of United Corporations Ltd (UNC.TO) is 295.30 CAD. This UNC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.00 CAD, the upside of United Corporations Ltd is 117.10%.
The range of the Intrinsic Value is 262.76 - 338.98 CAD
Based on its market price of 136.00 CAD and our intrinsic valuation, United Corporations Ltd (UNC.TO) is undervalued by 117.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 262.76 - 338.98 | 295.30 | 117.1% |
| DCF (Growth 10y) | 290.96 - 366.92 | 323.56 | 137.9% |
| DCF (EBITDA 5y) | 485.63 - 641.17 | 565.87 | 316.1% |
| DCF (EBITDA 10y) | 460.40 - 610.71 | 535.43 | 293.7% |
| Fair Value | 491.33 - 491.33 | 491.33 | 261.27% |
| P/E | 90.41 - 133.16 | 110.38 | -18.8% |
| EV/EBITDA | 441.08 - 784.91 | 605.78 | 345.4% |
| EPV | 184.23 - 214.10 | 199.17 | 46.4% |
| DDM - Stable | 101.79 - 178.35 | 140.07 | 3.0% |
| DDM - Multi | 154.04 - 200.75 | 173.88 | 27.9% |
| Market Cap (mil) | 1,530.00 |
| Beta | 0.62 |
| Outstanding shares (mil) | 11.25 |
| Enterprise Value (mil) | 1,449.57 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.22% |
| Cost of Debt | 5.00% |
| WACC | 8.27% |