As of 2024-10-13, the Intrinsic Value of WSP Global Inc (WSP.TO) is
161.12 CAD. This WSP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 249.17 CAD, the upside of WSP Global Inc is
-35.30%.
The range of the Intrinsic Value is 100.67 - 333.94 CAD
161.12 CAD
Intrinsic Value
WSP.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
100.67 - 333.94 |
161.12 |
-35.3% |
| DCF (Growth 10y) |
178.65 - 529.37 |
269.99 |
8.4% |
| DCF (EBITDA 5y) |
182.52 - 207.79 |
194.79 |
-21.8% |
| DCF (EBITDA 10y) |
253.54 - 310.63 |
280.62 |
12.6% |
| Fair Value |
97.73 - 97.73 |
97.73 |
-60.78% |
| P/E |
107.00 - 149.82 |
119.99 |
-51.8% |
| EV/EBITDA |
117.93 - 210.46 |
168.12 |
-32.5% |
| EPV |
125.41 - 168.85 |
147.13 |
-41.0% |
| DDM - Stable |
49.26 - 161.36 |
105.31 |
-57.7% |
| DDM - Multi |
121.51 - 301.53 |
172.32 |
-30.8% |
WSP.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
31,074.49 |
| Beta |
1.03 |
| Outstanding shares (mil) |
124.71 |
| Enterprise Value (mil) |
35,457.79 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.74% |
| Cost of Debt |
4.25% |
| WACC |
8.07% |