WN.TO
George Weston Ltd
Price:  
234.44 
CAD
Volume:  
49,455.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WN.TO Intrinsic Value

31.80 %
Upside

As of 2024-12-11, the Intrinsic Value of George Weston Ltd (WN.TO) is 308.99 CAD. This WN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 234.44 CAD, the upside of George Weston Ltd is 31.80%.

The range of the Intrinsic Value is 240.03 - 411.66 CAD

234.44 CAD
Stock Price
308.99 CAD
Intrinsic Value
Intrinsic Value Details

WN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 240.03 - 411.66 308.99 31.8%
DCF (Growth 10y) 316.81 - 509.65 394.58 68.3%
DCF (EBITDA 5y) 263.43 - 390.84 311.96 33.1%
DCF (EBITDA 10y) 341.86 - 496.42 402.49 71.7%
Fair Value 125.81 - 125.81 125.81 -46.34%
P/E 90.38 - 389.79 213.84 -8.8%
EV/EBITDA 233.10 - 376.38 272.76 16.3%
EPV 255.82 - 355.41 305.61 30.4%
DDM - Stable 33.91 - 65.79 49.85 -78.7%
DDM - Multi 203.39 - 299.04 241.55 3.0%

WN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 30,607.31
Beta 0.64
Outstanding shares (mil) 130.56
Enterprise Value (mil) 49,458.31
Market risk premium 5.10%
Cost of Equity 9.14%
Cost of Debt 5.04%
WACC 6.95%