As of 2024-12-12, the Intrinsic Value of Winpak Ltd (WPK.TO) is
59.80 CAD. This WPK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 50.13 CAD, the upside of Winpak Ltd is
19.30%.
The range of the Intrinsic Value is 47.45 - 87.47 CAD
59.80 CAD
Intrinsic Value
WPK.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.45 - 87.47 |
59.80 |
19.3% |
| DCF (Growth 10y) |
52.22 - 92.00 |
64.60 |
28.9% |
| DCF (EBITDA 5y) |
52.63 - 62.91 |
57.23 |
14.2% |
| DCF (EBITDA 10y) |
54.62 - 67.03 |
60.14 |
20.0% |
| Fair Value |
23.04 - 23.04 |
23.04 |
-54.05% |
| P/E |
46.91 - 65.82 |
56.54 |
12.8% |
| EV/EBITDA |
50.34 - 58.44 |
52.60 |
4.9% |
| EPV |
42.69 - 52.77 |
47.73 |
-4.8% |
| DDM - Stable |
32.42 - 91.91 |
62.16 |
24.0% |
| DDM - Multi |
40.52 - 88.63 |
55.54 |
10.8% |
WPK.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,159.53 |
| Beta |
0.30 |
| Outstanding shares (mil) |
63.03 |
| Enterprise Value (mil) |
2,429.03 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.21% |
| Cost of Debt |
16.70% |
| WACC |
7.24% |