As of 2024-07-27, the Intrinsic Value of Wajax Corp (WJX.TO) is
34.77 CAD. This WJX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.30 CAD, the upside of Wajax Corp is
%.
The range of the Intrinsic Value is 24.50 - 51.21 CAD
34.77 CAD
Intrinsic Value
WJX.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.50 - 51.21 |
34.77 |
32.2% |
| DCF (Growth 10y) |
32.89 - 63.04 |
44.54 |
69.3% |
| DCF (EBITDA 5y) |
20.29 - 31.46 |
25.73 |
-2.2% |
| DCF (EBITDA 10y) |
27.93 - 42.74 |
34.86 |
32.5% |
| Fair Value |
76.49 - 76.49 |
76.49 |
190.85% |
| P/E |
25.60 - 46.03 |
33.38 |
26.9% |
| EV/EBITDA |
25.00 - 39.09 |
30.99 |
17.8% |
| EPV |
37.21 - 60.17 |
48.69 |
85.1% |
| DDM - Stable |
19.88 - 40.68 |
30.28 |
15.1% |
| DDM - Multi |
25.52 - 41.03 |
31.49 |
19.7% |
WJX.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
570.65 |
| Beta |
1.03 |
| Outstanding shares (mil) |
21.70 |
| Enterprise Value (mil) |
1,108.19 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.84% |
| Cost of Debt |
4.25% |
| WACC |
8.16% |