As of 2025-01-21, the Intrinsic Value of Yellow Pages Ltd (Y.TO) is
43.21 CAD. This Y.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.35 CAD, the upside of Yellow Pages Ltd is
280.70%.
The range of the Intrinsic Value is 35.35 - 56.11 CAD
43.21 CAD
Intrinsic Value
Y.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.35 - 56.11 |
43.21 |
280.7% |
| DCF (Growth 10y) |
38.99 - 60.30 |
47.10 |
315.0% |
| DCF (EBITDA 5y) |
25.90 - 38.93 |
28.91 |
154.7% |
| DCF (EBITDA 10y) |
31.70 - 45.58 |
35.48 |
212.6% |
| Fair Value |
12.53 - 12.53 |
12.53 |
10.43% |
| P/E |
13.95 - 23.11 |
16.23 |
43.0% |
| EV/EBITDA |
17.95 - 29.76 |
23.16 |
104.0% |
| EPV |
78.32 - 107.37 |
92.84 |
718.0% |
| DDM - Stable |
19.36 - 40.09 |
29.72 |
161.9% |
| DDM - Multi |
25.31 - 41.75 |
31.60 |
178.4% |
Y.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
156.06 |
| Beta |
0.66 |
| Outstanding shares (mil) |
13.75 |
| Enterprise Value (mil) |
156.77 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.84% |
| Cost of Debt |
5.95% |
| WACC |
7.15% |