As of 2025-01-14, the Intrinsic Value of Uni-Select Inc (UNS.TO) is
56.34 CAD. This UNS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.96 CAD, the upside of Uni-Select Inc is
17.50%.
The range of the Intrinsic Value is 37.47 - 104.30 CAD
56.34 CAD
Intrinsic Value
UNS.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.47 - 104.30 |
56.34 |
17.5% |
| DCF (Growth 10y) |
49.03 - 125.40 |
70.74 |
47.5% |
| DCF (EBITDA 5y) |
24.40 - 33.02 |
28.47 |
-40.6% |
| DCF (EBITDA 10y) |
35.42 - 48.17 |
41.31 |
-13.9% |
| Fair Value |
61.33 - 61.33 |
61.33 |
27.87% |
| P/E |
21.86 - 38.95 |
28.58 |
-40.4% |
| EV/EBITDA |
20.23 - 35.42 |
26.63 |
-44.5% |
| EPV |
88.86 - 124.97 |
106.91 |
122.9% |
| DDM - Stable |
23.03 - 71.48 |
47.26 |
-1.5% |
| DDM - Multi |
28.35 - 69.39 |
40.37 |
-15.8% |
UNS.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,086.82 |
| Beta |
0.74 |
| Outstanding shares (mil) |
43.51 |
| Enterprise Value (mil) |
2,555.59 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.27% |
| Cost of Debt |
4.72% |
| WACC |
6.62% |