WPK.TO
Winpak Ltd
Price:  
42.57 
CAD
Volume:  
9,576.00
Canada | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WPK.TO Intrinsic Value

35.90 %
Upside

As of 2025-02-19, the Intrinsic Value of Winpak Ltd (WPK.TO) is 57.85 CAD. This WPK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.57 CAD, the upside of Winpak Ltd is 35.90%.

The range of the Intrinsic Value is 46.28 - 83.19 CAD

42.57 CAD
Stock Price
57.85 CAD
Intrinsic Value
Intrinsic Value Details

WPK.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.28 - 83.19 57.85 35.9%
DCF (Growth 10y) 50.83 - 87.47 62.41 46.6%
DCF (EBITDA 5y) 50.29 - 61.27 56.03 31.6%
DCF (EBITDA 10y) 52.39 - 65.28 58.75 38.0%
Fair Value 23.41 - 23.41 23.41 -45.00%
P/E 46.06 - 73.97 58.65 37.8%
EV/EBITDA 47.95 - 59.06 53.57 25.8%
EPV 41.89 - 51.96 46.93 10.2%
DDM - Stable 31.22 - 86.37 58.80 38.1%
DDM - Multi 38.77 - 82.90 52.78 24.0%

WPK.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,644.87
Beta 0.29
Outstanding shares (mil) 62.13
Enterprise Value (mil) 1,913.04
Market risk premium 5.10%
Cost of Equity 7.54%
Cost of Debt 16.70%
WACC 7.57%