What is the intrinsic value of WPK.TO?

As of 2025-05-15, the Intrinsic Value of Winpak Ltd (WPK.TO) is 60.17 CAD. This WPK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.89 CAD, the upside of Winpak Ltd is 40.30%.

The range of the Intrinsic Value is 50.66 - 75.82 CAD

Is WPK.TO undervalued or overvalued?

Based on its market price of 42.89 CAD and our intrinsic valuation, Winpak Ltd (WPK.TO) is undervalued by 40.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	50.66 - 75.82	60.17	40.3%
DCF (Growth 10y)	53.54 - 78.16	62.89	46.6%
DCF (EBITDA 5y)	56.15 - 65.26	59.04	37.7%
DCF (EBITDA 10y)	57.41 - 68.99	61.67	43.8%
Fair Value	20.26 - 20.26	20.26	-52.76%
P/E	54.29 - 66.82	59.40	38.5%
EV/EBITDA	50.40 - 68.57	57.15	33.3%
EPV	40.69 - 51.23	45.96	7.2%
DDM - Stable	31.73 - 65.78	48.76	13.7%
DDM - Multi	49.22 - 75.69	59.37	38.4%