WN.TO
George Weston Ltd
Price:  
266.03 
CAD
Volume:  
35,236.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WN.TO Intrinsic Value

35.70 %
Upside

What is the intrinsic value of WN.TO?

As of 2025-07-04, the Intrinsic Value of George Weston Ltd (WN.TO) is 360.98 CAD. This WN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 266.03 CAD, the upside of George Weston Ltd is 35.70%.

The range of the Intrinsic Value is 278.89 - 486.23 CAD

Is WN.TO undervalued or overvalued?

Based on its market price of 266.03 CAD and our intrinsic valuation, George Weston Ltd (WN.TO) is undervalued by 35.70%.

266.03 CAD
Stock Price
360.98 CAD
Intrinsic Value
Intrinsic Value Details

WN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 278.89 - 486.23 360.98 35.7%
DCF (Growth 10y) 336.76 - 553.18 422.76 58.9%
DCF (EBITDA 5y) 285.56 - 402.40 323.49 21.6%
DCF (EBITDA 10y) 347.54 - 483.75 395.29 48.6%
Fair Value 233.79 - 233.79 233.79 -12.12%
P/E 184.98 - 380.02 279.68 5.1%
EV/EBITDA 255.66 - 398.22 303.93 14.2%
EPV 315.13 - 428.50 371.81 39.8%
DDM - Stable 79.42 - 163.91 121.66 -54.3%
DDM - Multi 221.53 - 353.91 272.34 2.4%

WN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 34,307.23
Beta 0.34
Outstanding shares (mil) 128.96
Enterprise Value (mil) 54,465.23
Market risk premium 5.10%
Cost of Equity 7.19%
Cost of Debt 5.33%
WACC 5.96%