As of 2024-12-14, the Intrinsic Value of Wheaton Precious Metals Corp (WPM.TO) is
43.18 CAD. This WPM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 90.73 CAD, the upside of Wheaton Precious Metals Corp is
-52.40%.
The range of the Intrinsic Value is 30.78 - 78.37 CAD
43.18 CAD
Intrinsic Value
WPM.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.78 - 78.37 |
43.18 |
-52.4% |
| DCF (Growth 10y) |
33.50 - 79.95 |
45.73 |
-49.6% |
| DCF (EBITDA 5y) |
20.86 - 30.46 |
24.43 |
-73.1% |
| DCF (EBITDA 10y) |
25.95 - 37.53 |
30.35 |
-66.5% |
| Fair Value |
47.55 - 47.55 |
47.55 |
-47.59% |
| P/E |
29.82 - 50.19 |
38.64 |
-57.4% |
| EV/EBITDA |
15.13 - 27.32 |
19.50 |
-78.5% |
| EPV |
20.34 - 27.84 |
24.09 |
-73.5% |
| DDM - Stable |
16.50 - 60.30 |
38.40 |
-57.7% |
| DDM - Multi |
23.27 - 63.59 |
33.78 |
-62.8% |
WPM.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
41,161.30 |
| Beta |
1.54 |
| Outstanding shares (mil) |
453.67 |
| Enterprise Value (mil) |
40,186.63 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.45% |
| Cost of Debt |
4.25% |
| WACC |
9.45% |