As of 2024-12-15, the Intrinsic Value of George Weston Ltd (WN.TO) is
306.92 CAD. This WN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 234.90 CAD, the upside of George Weston Ltd is
30.70%.
The range of the Intrinsic Value is 239.41 - 406.68 CAD
306.92 CAD
Intrinsic Value
WN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
239.41 - 406.68 |
306.92 |
30.7% |
| DCF (Growth 10y) |
316.03 - 503.62 |
392.03 |
66.9% |
| DCF (EBITDA 5y) |
268.14 - 390.80 |
313.57 |
33.5% |
| DCF (EBITDA 10y) |
345.84 - 495.11 |
403.32 |
71.7% |
| Fair Value |
125.80 - 125.80 |
125.80 |
-46.44% |
| P/E |
92.19 - 392.31 |
217.78 |
-7.3% |
| EV/EBITDA |
231.18 - 377.42 |
276.45 |
17.7% |
| EPV |
255.17 - 351.63 |
303.40 |
29.2% |
| DDM - Stable |
33.86 - 65.07 |
49.46 |
-78.9% |
| DDM - Multi |
203.07 - 295.71 |
240.24 |
2.3% |
WN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
30,668.54 |
| Beta |
0.64 |
| Outstanding shares (mil) |
130.56 |
| Enterprise Value (mil) |
49,519.54 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.18% |
| Cost of Debt |
5.04% |
| WACC |
6.98% |