Y.TO
Yellow Pages Ltd
Price:  
9.14 
CAD
Volume:  
1,464.00
Canada | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Y.TO Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Yellow Pages Ltd (Y.TO) is 71.87 CAD. This Y.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.14 CAD, the upside of Yellow Pages Ltd is %.

The range of the Intrinsic Value is 57.59 - 97.10 CAD

9.14 CAD
Stock Price
71.87 CAD
Intrinsic Value
Intrinsic Value Details

Y.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 57.59 - 97.10 71.87 686.4%
DCF (Growth 10y) 63.34 - 104.07 78.13 754.8%
DCF (EBITDA 5y) 38.22 - 55.07 44.19 383.5%
DCF (EBITDA 10y) 47.91 - 66.86 54.89 500.6%
Fair Value 106.20 - 106.20 106.20 1,061.92%
P/E 14.26 - 29.88 20.61 125.5%
EV/EBITDA 30.14 - 47.32 36.38 298.1%
EPV 108.86 - 155.00 131.93 1343.5%
DDM - Stable 37.32 - 83.48 60.40 560.8%
DDM - Multi 38.33 - 67.61 49.00 436.1%

Y.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 125.67
Beta -0.12
Outstanding shares (mil) 13.75
Enterprise Value (mil) 100.67
Market risk premium 5.10%
Cost of Equity 7.44%
Cost of Debt 4.92%
WACC 6.38%