As of 2025-10-23, the Intrinsic Value of Wall Financial Corp (WFC.TO) is 25.00 CAD. This WFC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.49 CAD, the upside of Wall Financial Corp is 72.60%.
The range of the Intrinsic Value is 16.49 - 39.22 CAD
Based on its market price of 14.49 CAD and our intrinsic valuation, Wall Financial Corp (WFC.TO) is undervalued by 72.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.49 - 39.22 | 25.00 | 72.6% |
| DCF (Growth 10y) | 21.82 - 46.34 | 31.05 | 114.3% |
| DCF (EBITDA 5y) | 23.50 - 26.75 | 24.64 | 70.1% |
| DCF (EBITDA 10y) | 31.18 - 36.76 | 33.44 | 130.8% |
| Fair Value | 21.28 - 21.28 | 21.28 | 46.88% |
| P/E | 7.67 - 13.00 | 10.22 | -29.4% |
| EV/EBITDA | 14.48 - 16.43 | 15.44 | 6.6% |
| EPV | 10.36 - 21.62 | 15.99 | 10.3% |
| DDM - Stable | 6.09 - 11.24 | 8.66 | -40.2% |
| DDM - Multi | 5.51 - 8.12 | 6.58 | -54.6% |
| Market Cap (mil) | 463.68 |
| Beta | 0.66 |
| Outstanding shares (mil) | 32.00 |
| Enterprise Value (mil) | 463.68 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.93% |
| Cost of Debt | 5.48% |
| WACC | 6.56% |