As of 2025-12-14, the Intrinsic Value of Wajax Corp (WJX.TO) is 26.36 CAD. This WJX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.87 CAD, the upside of Wajax Corp is -5.40%.
The range of the Intrinsic Value is 14.86 - 51.13 CAD
Based on its market price of 27.87 CAD and our intrinsic valuation, Wajax Corp (WJX.TO) is overvalued by 5.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.86 - 51.13 | 26.36 | -5.4% |
| DCF (Growth 10y) | 18.52 - 53.38 | 29.67 | 6.5% |
| DCF (EBITDA 5y) | 12.68 - 17.59 | 15.46 | -44.5% |
| DCF (EBITDA 10y) | 18.88 - 26.99 | 23.08 | -17.2% |
| Fair Value | 20.64 - 20.64 | 20.64 | -25.95% |
| P/E | 19.75 - 36.15 | 27.77 | -0.4% |
| EV/EBITDA | 14.05 - 30.95 | 24.77 | -11.1% |
| EPV | 49.47 - 72.00 | 60.74 | 117.9% |
| DDM - Stable | 12.06 - 29.51 | 20.78 | -25.4% |
| DDM - Multi | 14.99 - 26.90 | 19.11 | -31.4% |
| Market Cap (mil) | 612.03 |
| Beta | 1.08 |
| Outstanding shares (mil) | 21.96 |
| Enterprise Value (mil) | 1,092.82 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.35% |
| Cost of Debt | 4.43% |
| WACC | 7.52% |