UNS.TO
Uni-Select Inc
Price:  
47.96 
CAD
Volume:  
190,016.00
Canada | Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UNS.TO Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Uni-Select Inc (UNS.TO) is 61.19 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 %.

The range of the Intrinsic Value is 39.04 - 127.25 CAD

47.96 CAD
Stock Price
61.19 CAD
Intrinsic Value
Intrinsic Value Details

UNS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.04 - 127.25 61.19 27.6%
DCF (Growth 10y) 49.05 - 146.22 73.62 53.5%
DCF (EBITDA 5y) 20.60 - 28.40 24.14 -49.7%
DCF (EBITDA 10y) 30.72 - 41.91 35.75 -25.5%
Fair Value 58.41 - 58.41 58.41 21.79%
P/E 21.63 - 29.39 26.23 -45.3%
EV/EBITDA 16.83 - 30.07 23.42 -51.2%
EPV 80.40 - 110.40 95.40 98.9%
DDM - Stable 23.87 - 84.77 54.32 13.3%
DDM - Multi 28.55 - 79.88 42.20 -12.0%

UNS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,086.82
Beta 0.74
Outstanding shares (mil) 43.51
Enterprise Value (mil) 2,533.30
Market risk premium 5.10%
Cost of Equity 7.67%
Cost of Debt 4.93%
WACC 7.00%