As of 2025-05-16, the Intrinsic Value of United Corporations Ltd (UNC.TO) is 375.92 CAD. This UNC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 130.00 CAD, the upside of United Corporations Ltd is 189.20%.
The range of the Intrinsic Value is 334.00 - 431.95 CAD
Based on its market price of 130.00 CAD and our intrinsic valuation, United Corporations Ltd (UNC.TO) is undervalued by 189.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 334.00 - 431.95 | 375.92 | 189.2% |
| DCF (Growth 10y) | 367.93 - 463.22 | 408.92 | 214.6% |
| DCF (EBITDA 5y) | 583.74 - 849.97 | 819.17 | 530.1% |
| DCF (EBITDA 10y) | 553.90 - 793.07 | 748.68 | 475.9% |
| Fair Value | 883.02 - 883.02 | 883.02 | 579.25% |
| P/E | 191.36 - 323.29 | 229.28 | 76.4% |
| EV/EBITDA | 673.78 - 1,236.89 | 1,062.22 | 717.1% |
| EPV | 194.60 - 225.79 | 210.20 | 61.7% |
| DDM - Stable | 182.80 - 320.28 | 251.54 | 93.5% |
| DDM - Multi | 153.17 - 212.74 | 178.34 | 37.2% |
| Market Cap (mil) | 1,462.50 |
| Beta | 0.62 |
| Outstanding shares (mil) | 11.25 |
| Enterprise Value (mil) | 1,419.97 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.23% |
| Cost of Debt | 5.00% |
| WACC | 8.30% |