Y.TO
Yellow Pages Ltd
Price:  
10.50 
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 2024-02-26, the Intrinsic Value of Yellow Pages Ltd (Y.TO) is 59.61 CAD. This Y.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.50 CAD, the upside of Yellow Pages Ltd is %.

The range of the Intrinsic Value is 45.82 - 87.68 CAD

10.50 CAD
Stock Price
59.61 CAD
Intrinsic Value
Intrinsic Value Details

Y.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 45.82 - 87.68 59.61 467.7%
DCF (Growth 10y) 49.92 - 93.43 64.32 512.6%
DCF (EBITDA 5y) 40.39 - 56.99 44.62 325.0%
DCF (EBITDA 10y) 45.86 - 66.56 52.23 397.4%
Fair Value 113.37 - 113.37 113.37 979.74%
P/E 23.57 - 98.30 51.81 393.4%
EV/EBITDA 40.96 - 59.31 43.58 315.1%
EPV 99.11 - 162.75 130.93 1147.0%
DDM - Stable 33.57 - 88.54 61.06 481.5%
DDM - Multi 28.77 - 61.02 39.30 274.3%

Y.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 135.24
Beta 0.03
Outstanding shares (mil) 12.88
Enterprise Value (mil) 110.24
Market risk premium 5.10%
Cost of Equity 8.28%
Cost of Debt 4.92%
WACC 7.09%