As of 2025-12-14, the Intrinsic Value of West Fraser Timber Co Ltd (WFG.TO) is 47.49 CAD. This WFG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.80 CAD, the upside of West Fraser Timber Co Ltd is -42.60%.
The range of the Intrinsic Value is 37.81 - 66.03 CAD
Based on its market price of 82.80 CAD and our intrinsic valuation, West Fraser Timber Co Ltd (WFG.TO) is overvalued by 42.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.81 - 66.03 | 47.49 | -42.6% |
| DCF (Growth 10y) | 44.47 - 74.15 | 54.74 | -33.9% |
| DCF (EBITDA 5y) | 68.29 - 100.93 | 87.31 | 5.4% |
| DCF (EBITDA 10y) | 66.94 - 100.95 | 85.41 | 3.2% |
| Fair Value | -78.49 - -78.49 | -78.49 | -194.80% |
| P/E | (26.88) - 17.72 | (11.60) | -114.0% |
| EV/EBITDA | 34.79 - 80.78 | 60.17 | -27.3% |
| EPV | 148.40 - 189.24 | 168.82 | 103.9% |
| DDM - Stable | (25.34) - (62.04) | (43.69) | -152.8% |
| DDM - Multi | 30.33 - 57.74 | 39.77 | -52.0% |
| Market Cap (mil) | 6,487.38 |
| Beta | 0.82 |
| Outstanding shares (mil) | 78.35 |
| Enterprise Value (mil) | 6,264.38 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.61% |
| Cost of Debt | 6.16% |
| WACC | 8.48% |