As of 2025-04-22, the Intrinsic Value of World Financial Split Corp (WFS.TO) is 14.02 CAD. This WFS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.00 CAD, the upside of World Financial Split Corp is 100.30%.
The range of the Intrinsic Value is 11.51 - 18.19 CAD
Based on its market price of 7.00 CAD and our intrinsic valuation, World Financial Split Corp (WFS.TO) is undervalued by 100.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.51 - 18.19 | 14.02 | 100.3% |
| DCF (Growth 10y) | 13.07 - 20.15 | 15.74 | 124.8% |
| DCF (EBITDA 5y) | 7.74 - 9.64 | 8.85 | 26.4% |
| DCF (EBITDA 10y) | 9.64 - 11.92 | 10.90 | 55.7% |
| Fair Value | 18.40 - 18.40 | 18.40 | 162.91% |
| P/E | 5.74 - 6.33 | 5.93 | -15.2% |
| EV/EBITDA | 5.93 - 7.64 | 6.99 | -0.2% |
| EPV | 7.86 - 9.91 | 8.89 | 26.9% |
| DDM - Stable | 7.09 - 17.12 | 12.10 | 72.9% |
| DDM - Multi | 7.08 - 13.01 | 9.14 | 30.6% |
| Market Cap (mil) | 7.21 |
| Beta | 4.58 |
| Outstanding shares (mil) | 1.03 |
| Enterprise Value (mil) | 6.76 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.07% |
| Cost of Debt | 5.00% |
| WACC | 4.88% |