WJX.TO
Wajax Corp
Price:  
23.78 
CAD
Volume:  
5,823.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WJX.TO Intrinsic Value

36.10 %
Upside

As of 2024-12-11, the Intrinsic Value of Wajax Corp (WJX.TO) is 32.36 CAD. This WJX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.78 CAD, the upside of Wajax Corp is 36.10%.

The range of the Intrinsic Value is 23.48 - 45.89 CAD

23.78 CAD
Stock Price
32.36 CAD
Intrinsic Value
Intrinsic Value Details

WJX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.48 - 45.89 32.36 36.1%
DCF (Growth 10y) 26.33 - 47.73 34.87 46.6%
DCF (EBITDA 5y) 19.70 - 31.71 24.84 4.4%
DCF (EBITDA 10y) 25.20 - 39.38 31.30 31.6%
Fair Value 51.19 - 51.19 51.19 115.27%
P/E 20.56 - 42.47 28.29 18.9%
EV/EBITDA 22.75 - 35.99 27.72 16.6%
EPV 33.79 - 52.50 43.15 81.4%
DDM - Stable 12.19 - 23.56 17.88 -24.8%
DDM - Multi 24.19 - 35.79 28.82 21.2%

WJX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 520.99
Beta 0.60
Outstanding shares (mil) 21.91
Enterprise Value (mil) 1,053.02
Market risk premium 5.10%
Cost of Equity 12.04%
Cost of Debt 4.25%
WACC 8.76%