As of 2025-05-10, the Intrinsic Value of George Weston Ltd (WN.TO) is 305.15 CAD. This WN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 264.16 CAD, the upside of George Weston Ltd is 15.50%.
The range of the Intrinsic Value is 207.33 - 483.12 CAD
Based on its market price of 264.16 CAD and our intrinsic valuation, George Weston Ltd (WN.TO) is undervalued by 15.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 207.33 - 483.12 | 305.15 | 15.5% |
| DCF (Growth 10y) | 279.53 - 604.36 | 395.17 | 49.6% |
| DCF (EBITDA 5y) | 274.82 - 421.18 | 322.04 | 21.9% |
| DCF (EBITDA 10y) | 341.45 - 546.96 | 414.14 | 56.8% |
| Fair Value | 262.86 - 262.86 | 262.86 | -0.49% |
| P/E | 199.14 - 389.62 | 286.70 | 8.5% |
| EV/EBITDA | 256.47 - 387.90 | 293.95 | 11.3% |
| EPV | 224.25 - 410.22 | 317.24 | 20.1% |
| DDM - Stable | 67.93 - 174.84 | 121.39 | -54.0% |
| DDM - Multi | 167.73 - 347.39 | 227.33 | -13.9% |
| Market Cap (mil) | 34,142.68 |
| Beta | 0.42 |
| Outstanding shares (mil) | 129.25 |
| Enterprise Value (mil) | 54,300.68 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.62% |
| Cost of Debt | 5.33% |
| WACC | 6.82% |