As of 2024-12-12, the Intrinsic Value of United Corporations Ltd (UNC.TO) is 31.15 CAD. This UNC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 131.75 CAD, the upside of United Corporations Ltd is -76.40%.

The range of the Intrinsic Value is 27.94 - 35.51 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	27.94 - 35.51	31.15	-76.4%
DCF (Growth 10y)	29.65 - 36.78	32.68	-75.2%
DCF (EBITDA 5y)	43.22 - 63.67	56.94	-56.8%
DCF (EBITDA 10y)	40.84 - 58.64	52.13	-60.4%
Fair Value	1,063.46 - 1,063.46	1,063.46	707.18%
P/E	16.05 - 411.77	154.66	17.4%
EV/EBITDA	65.34 - 1,553.40	729.75	453.9%
EPV	195.19 - 226.37	210.78	60.0%
DDM - Stable	228.61 - 406.19	317.40	140.9%
DDM - Multi	10.48 - 14.85	12.31	-90.7%