As of 2024-12-12, the Intrinsic Value of Village Farms International Inc (VFF.TO) is
23.61 CAD. This VFF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.12 CAD, the upside of Village Farms International Inc is
190.70%.
The range of the Intrinsic Value is 15.13 - 57.04 CAD
23.61 CAD
Intrinsic Value
VFF.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.13 - 57.04 |
23.61 |
190.7% |
| DCF (Growth 10y) |
20.07 - 71.42 |
30.53 |
276.0% |
| DCF (EBITDA 5y) |
5.90 - 9.33 |
7.22 |
-11.0% |
| DCF (EBITDA 10y) |
10.48 - 15.14 |
12.30 |
51.5% |
| Fair Value |
-1.46 - -1.46 |
-1.46 |
-118.00% |
| P/E |
(0.19) - 4.58 |
0.77 |
-90.6% |
| EV/EBITDA |
(0.25) - 4.03 |
1.13 |
-86.0% |
| EPV |
(0.95) - (1.33) |
(1.14) |
-114.0% |
| DDM - Stable |
(0.01) - (0.06) |
(0.04) |
-100.5% |
| DDM - Multi |
10.02 - 35.10 |
15.61 |
92.2% |
VFF.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
695.93 |
| Beta |
3.73 |
| Outstanding shares (mil) |
85.71 |
| Enterprise Value (mil) |
684.56 |
| Market risk premium |
4.74% |
| Cost of Equity |
8.07% |
| Cost of Debt |
6.35% |
| WACC |
7.58% |