WPK.TO
Winpak Ltd
Price:  
41.57 
CAD
Volume:  
23,265.00
Canada | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WPK.TO Intrinsic Value

14.80 %
Upside

As of 2024-02-23, the Intrinsic Value of Winpak Ltd (WPK.TO) is 47.73 CAD. This WPK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.57 CAD, the upside of Winpak Ltd is 14.80%.

The range of the Intrinsic Value is 39.52 - 63.76 CAD

41.57 CAD
Stock Price
47.73 CAD
Intrinsic Value
Intrinsic Value Details

WPK.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.52 - 63.76 47.73 14.8%
DCF (Growth 10y) 43.22 - 66.87 51.31 23.4%
DCF (EBITDA 5y) 42.33 - 51.19 46.46 11.8%
DCF (EBITDA 10y) 44.95 - 55.19 49.63 19.4%
Fair Value 14.96 - 14.96 14.96 -64.02%
P/E 33.02 - 43.67 38.25 -8.0%
EV/EBITDA 40.76 - 49.99 46.60 12.1%
EPV 34.71 - 41.23 37.97 -8.7%
DDM - Stable 25.95 - 65.11 45.53 9.5%
DDM - Multi 26.70 - 51.56 35.12 -15.5%

WPK.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,702.05
Beta 0.55
Outstanding shares (mil) 65.00
Enterprise Value (mil) 2,011.83
Market risk premium 5.10%
Cost of Equity 8.10%
Cost of Debt 4.40%
WACC 8.07%