As of 2025-12-19, the Intrinsic Value of George Weston Ltd (WN.TO) is 134.97 CAD. This WN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.71 CAD, the upside of George Weston Ltd is 41.00%.
The range of the Intrinsic Value is 93.90 - 211.21 CAD
Based on its market price of 95.71 CAD and our intrinsic valuation, George Weston Ltd (WN.TO) is undervalued by 41.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 93.90 - 211.21 | 134.97 | 41.0% |
| DCF (Growth 10y) | 125.69 - 263.84 | 174.21 | 82.0% |
| DCF (EBITDA 5y) | 97.20 - 132.89 | 114.99 | 20.1% |
| DCF (EBITDA 10y) | 130.41 - 185.64 | 156.73 | 63.8% |
| Fair Value | 99.92 - 99.92 | 99.92 | 4.40% |
| P/E | 64.59 - 119.89 | 87.44 | -8.6% |
| EV/EBITDA | 89.26 - 121.24 | 101.78 | 6.3% |
| EPV | 96.81 - 166.91 | 131.86 | 37.8% |
| DDM - Stable | 31.43 - 81.21 | 56.32 | -41.2% |
| DDM - Multi | 75.59 - 153.47 | 101.43 | 6.0% |
| Market Cap (mil) | 36,542.08 |
| Beta | 0.23 |
| Outstanding shares (mil) | 381.80 |
| Enterprise Value (mil) | 56,700.08 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.17% |
| Cost of Debt | 5.10% |
| WACC | 5.90% |