As of 2025-09-18, the Intrinsic Value of Uni-Select Inc (UNS.TO) is 58.43 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 21.80%.
The range of the Intrinsic Value is 38.98 - 108.30 CAD
Based on its market price of 47.96 CAD and our intrinsic valuation, Uni-Select Inc (UNS.TO) is undervalued by 21.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.98 - 108.30 | 58.43 | 21.8% |
| DCF (Growth 10y) | 51.01 - 130.20 | 73.37 | 53.0% |
| DCF (EBITDA 5y) | 18.72 - 33.58 | 25.22 | -47.4% |
| DCF (EBITDA 10y) | 30.31 - 48.60 | 38.19 | -20.4% |
| Fair Value | 58.88 - 58.88 | 58.88 | 22.76% |
| P/E | 22.96 - 35.18 | 25.02 | -47.8% |
| EV/EBITDA | 17.21 - 36.36 | 23.81 | -50.4% |
| EPV | 90.65 - 124.29 | 107.47 | 124.1% |
| DDM - Stable | 23.80 - 74.37 | 49.08 | 2.3% |
| DDM - Multi | 29.63 - 72.61 | 42.16 | -12.1% |
| Market Cap (mil) | 2,086.82 |
| Beta | 0.74 |
| Outstanding shares (mil) | 43.51 |
| Enterprise Value (mil) | 2,536.87 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.89% |
| Cost of Debt | 4.72% |
| WACC | 6.33% |