As of 2024-12-11, the Intrinsic Value of WSP Global Inc (WSP.TO) is 200.32 CAD. This WSP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 253.04 CAD, the upside of WSP Global Inc is -20.80%.

The range of the Intrinsic Value is 121.69 - 467.90 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	121.69 - 467.90	200.32	-20.8%
DCF (Growth 10y)	203.44 - 704.22	317.70	25.6%
DCF (EBITDA 5y)	170.94 - 200.19	190.32	-24.8%
DCF (EBITDA 10y)	244.71 - 304.44	279.26	10.4%
Fair Value	100.92 - 100.92	100.92	-60.12%
P/E	111.09 - 182.33	136.22	-46.2%
EV/EBITDA	120.90 - 199.45	169.76	-32.9%
EPV	133.27 - 178.45	155.86	-38.4%
DDM - Stable	57.65 - 218.97	138.31	-45.3%
DDM - Multi	135.35 - 388.22	199.37	-21.2%