UNC.TO
United Corporations Ltd
Price:  
136.00 
CAD
Volume:  
800.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UNC.TO Intrinsic Value

117.10 %
Upside

What is the intrinsic value of UNC.TO?

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

Is UNC.TO undervalued or overvalued?

Based on its market price of 136.00 CAD and our intrinsic valuation, United Corporations Ltd (UNC.TO) is undervalued by 117.10%.

136.00 CAD
Stock Price
295.30 CAD
Intrinsic Value
Intrinsic Value Details

UNC.TO Intrinsic Value - Valuation Summary

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%

UNC.TO Intrinsic Value - Key Valuation Metrics

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%