WJX.TO
Wajax Corp
Price:  
34.09 
CAD
Volume:  
9,347.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WJX.TO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Wajax Corp (WJX.TO) is 35.32 CAD. This WJX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.09 CAD, the upside of Wajax Corp is %.

The range of the Intrinsic Value is 25.54 - 50.44 CAD

34.09 CAD
Stock Price
35.32 CAD
Intrinsic Value
Intrinsic Value Details

WJX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.54 - 50.44 35.32 3.6%
DCF (Growth 10y) 28.86 - 53.24 38.48 12.9%
DCF (EBITDA 5y) 15.16 - 23.48 18.79 -44.9%
DCF (EBITDA 10y) 23.24 - 34.22 28.07 -17.7%
Fair Value 100.63 - 100.63 100.63 195.18%
P/E 28.90 - 38.08 34.26 0.5%
EV/EBITDA 19.79 - 35.86 27.17 -20.3%
EPV 33.17 - 48.77 40.97 20.2%
DDM - Stable 28.10 - 54.60 41.35 21.3%
DDM - Multi 30.02 - 45.31 36.10 5.9%

WJX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 732.59
Beta 1.03
Outstanding shares (mil) 21.49
Enterprise Value (mil) 1,257.29
Market risk premium 5.10%
Cost of Equity 9.33%
Cost of Debt 4.25%
WACC 7.46%