As of 2024-12-12, the Intrinsic Value of West Fraser Timber Co Ltd (WFG.TO) is
111.89 CAD. This WFG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 131.15 CAD, the upside of West Fraser Timber Co Ltd is
-14.70%.
The range of the Intrinsic Value is 79.43 - 201.17 CAD
111.89 CAD
Intrinsic Value
WFG.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
79.43 - 201.17 |
111.89 |
-14.7% |
| DCF (Growth 10y) |
112.56 - 279.76 |
157.43 |
20.0% |
| DCF (EBITDA 5y) |
96.82 - 136.45 |
118.62 |
-9.6% |
| DCF (EBITDA 10y) |
125.04 - 185.18 |
155.71 |
18.7% |
| Fair Value |
-8.34 - -8.34 |
-8.34 |
-106.36% |
| P/E |
(3.90) - 1.13 |
(1.75) |
-101.3% |
| EV/EBITDA |
45.14 - 67.78 |
58.97 |
-55.0% |
| EPV |
280.46 - 386.72 |
333.59 |
154.4% |
| DDM - Stable |
(3.31) - (10.94) |
(7.13) |
-105.4% |
| DDM - Multi |
65.43 - 168.71 |
94.37 |
-28.0% |
WFG.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,225.03 |
| Beta |
0.75 |
| Outstanding shares (mil) |
77.96 |
| Enterprise Value (mil) |
9,754.03 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.90% |
| Cost of Debt |
9.97% |
| WACC |
7.87% |