WN.TO
George Weston Ltd
Price:  
193.90 
CAD
Volume:  
285,185.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WN.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of George Weston Ltd (WN.TO) is 297.59 CAD. This WN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 193.90 CAD, the upside of George Weston Ltd is %.

The range of the Intrinsic Value is 228.09 - 403.74 CAD

193.90 CAD
Stock Price
297.59 CAD
Intrinsic Value
Intrinsic Value Details

WN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 228.09 - 403.74 297.59 53.5%
DCF (Growth 10y) 273.48 - 456.53 346.24 78.6%
DCF (EBITDA 5y) 213.07 - 342.43 273.27 40.9%
DCF (EBITDA 10y) 262.89 - 405.20 327.76 69.0%
Fair Value 287.85 - 287.85 287.85 48.45%
P/E 184.68 - 330.78 241.04 24.3%
EV/EBITDA 194.78 - 331.08 251.06 29.5%
EPV 257.57 - 366.08 311.82 60.8%
DDM - Stable 77.08 - 156.81 116.95 -39.7%
DDM - Multi 162.78 - 261.78 201.06 3.7%

WN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 25,934.32
Beta 0.77
Outstanding shares (mil) 133.75
Enterprise Value (mil) 44,785.32
Market risk premium 5.10%
Cost of Equity 9.03%
Cost of Debt 5.33%
WACC 6.75%