As of 2025-09-18, the Intrinsic Value of Winpak Ltd (WPK.TO) is 54.26 CAD. This WPK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.66 CAD, the upside of Winpak Ltd is 30.20%.
The range of the Intrinsic Value is 45.97 - 67.78 CAD
Based on its market price of 41.66 CAD and our intrinsic valuation, Winpak Ltd (WPK.TO) is undervalued by 30.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.97 - 67.78 | 54.26 | 30.2% |
| DCF (Growth 10y) | 48.42 - 69.64 | 56.53 | 35.7% |
| DCF (EBITDA 5y) | 55.99 - 67.49 | 61.90 | 48.6% |
| DCF (EBITDA 10y) | 55.93 - 69.70 | 62.64 | 50.4% |
| Fair Value | 19.06 - 19.06 | 19.06 | -54.24% |
| P/E | 47.81 - 58.51 | 52.33 | 25.6% |
| EV/EBITDA | 50.57 - 69.28 | 60.78 | 45.9% |
| EPV | 37.96 - 47.97 | 42.96 | 3.1% |
| DDM - Stable | 27.20 - 55.92 | 41.56 | -0.2% |
| DDM - Multi | 44.26 - 67.36 | 53.17 | 27.6% |
| Market Cap (mil) | 2,556.67 |
| Beta | 0.20 |
| Outstanding shares (mil) | 61.37 |
| Enterprise Value (mil) | 2,063.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.60% |
| Cost of Debt | 15.90% |
| WACC | 7.64% |