WSP.TO
WSP Global Inc
Price:  
208.26 
CAD
Volume:  
166,358.00
Canada | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WSP.TO Intrinsic Value

-26.50 %
Upside

As of 2024-02-22, the Intrinsic Value of WSP Global Inc (WSP.TO) is 153.07 CAD. This WSP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 208.26 CAD, the upside of WSP Global Inc is -26.50%.

The range of the Intrinsic Value is 89.46 - 369.83 CAD

208.26 CAD
Stock Price
153.07 CAD
Intrinsic Value
Intrinsic Value Details

WSP.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 89.46 - 369.83 153.07 -26.5%
DCF (Growth 10y) 163.87 - 590.11 261.04 25.3%
DCF (EBITDA 5y) 129.33 - 160.94 140.75 -32.4%
DCF (EBITDA 10y) 188.39 - 247.44 211.60 1.6%
Fair Value 78.68 - 78.68 78.68 -62.22%
P/E 92.54 - 164.72 114.92 -44.8%
EV/EBITDA 76.53 - 161.36 113.03 -45.7%
EPV 82.57 - 116.98 99.77 -52.1%
DDM - Stable 47.52 - 173.83 110.67 -46.9%
DDM - Multi 113.55 - 315.24 166.05 -20.3%

WSP.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 25,955.86
Beta 0.73
Outstanding shares (mil) 124.63
Enterprise Value (mil) 30,423.66
Market risk premium 5.10%
Cost of Equity 8.31%
Cost of Debt 4.46%
WACC 7.59%