WSP.TO
WSP Global Inc
Price:  
271.52 
CAD
Volume:  
127,767.00
Canada | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WSP.TO Intrinsic Value

-21.90 %
Upside

What is the intrinsic value of WSP.TO?

As of 2025-06-15, the Intrinsic Value of WSP Global Inc (WSP.TO) is 212.15 CAD. This WSP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 271.52 CAD, the upside of WSP Global Inc is -21.90%.

The range of the Intrinsic Value is 127.29 - 526.79 CAD

Is WSP.TO undervalued or overvalued?

Based on its market price of 271.52 CAD and our intrinsic valuation, WSP Global Inc (WSP.TO) is overvalued by 21.90%.

271.52 CAD
Stock Price
212.15 CAD
Intrinsic Value
Intrinsic Value Details

WSP.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 127.29 - 526.79 212.15 -21.9%
DCF (Growth 10y) 204.44 - 765.42 324.18 19.4%
DCF (EBITDA 5y) 161.21 - 189.03 171.58 -36.8%
DCF (EBITDA 10y) 229.35 - 285.07 252.04 -7.2%
Fair Value 118.17 - 118.17 118.17 -56.48%
P/E 95.34 - 209.75 125.43 -53.8%
EV/EBITDA 86.83 - 197.27 141.42 -47.9%
EPV 179.14 - 239.38 209.26 -22.9%
DDM - Stable 63.18 - 247.91 155.55 -42.7%
DDM - Multi 123.96 - 369.81 184.71 -32.0%

WSP.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 35,436.07
Beta 0.95
Outstanding shares (mil) 130.51
Enterprise Value (mil) 40,625.87
Market risk premium 5.10%
Cost of Equity 7.94%
Cost of Debt 4.26%
WACC 7.26%