As of 2025-11-09, the Intrinsic Value of 5N Plus Inc (VNP.TO) is 38.32 CAD. This VNP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.44 CAD, the upside of 5N Plus Inc is 87.50%.
The range of the Intrinsic Value is 20.01 - 326.04 CAD
Based on its market price of 20.44 CAD and our intrinsic valuation, 5N Plus Inc (VNP.TO) is undervalued by 87.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.01 - 326.04 | 38.32 | 87.5% |
| DCF (Growth 10y) | 31.96 - 497.03 | 59.86 | 192.9% |
| DCF (EBITDA 5y) | 23.94 - 35.85 | 32.29 | 58.0% |
| DCF (EBITDA 10y) | 35.31 - 55.79 | 48.30 | 136.3% |
| Fair Value | 2.54 - 2.54 | 2.54 | -87.59% |
| P/E | 8.50 - 19.11 | 13.22 | -35.3% |
| EV/EBITDA | 11.00 - 21.81 | 18.12 | -11.3% |
| EPV | 0.80 - 1.87 | 1.34 | -93.5% |
| DDM - Stable | 7.99 - 94.37 | 51.18 | 150.4% |
| DDM - Multi | 15.44 - 144.33 | 28.08 | 37.4% |
| Market Cap (mil) | 1,820.59 |
| Beta | 1.43 |
| Outstanding shares (mil) | 89.07 |
| Enterprise Value (mil) | 1,968.53 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.26% |
| Cost of Debt | 4.54% |
| WACC | 5.88% |