Y.TO
Yellow Pages Ltd
Price:  
11.34 
CAD
Volume:  
285.00
Canada | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Y.TO Intrinsic Value

310.10 %
Upside

As of 2024-12-14, the Intrinsic Value of Yellow Pages Ltd (Y.TO) is 46.51 CAD. This Y.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.34 CAD, the upside of Yellow Pages Ltd is 310.10%.

The range of the Intrinsic Value is 37.53 - 61.80 CAD

11.34 CAD
Stock Price
46.51 CAD
Intrinsic Value
Intrinsic Value Details

Y.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.53 - 61.80 46.51 310.1%
DCF (Growth 10y) 41.40 - 66.44 50.70 347.1%
DCF (EBITDA 5y) 25.14 - 41.78 29.62 161.2%
DCF (EBITDA 10y) 31.86 - 49.16 36.95 225.9%
Fair Value 13.38 - 13.38 13.38 17.99%
P/E 15.61 - 22.37 18.55 63.6%
EV/EBITDA 16.29 - 31.77 23.12 103.9%
EPV 83.15 - 117.67 100.41 785.4%
DDM - Stable 20.44 - 44.13 32.29 184.7%
DDM - Multi 26.67 - 46.11 33.91 199.0%

Y.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 146.06
Beta 0.66
Outstanding shares (mil) 12.88
Enterprise Value (mil) 146.77
Market risk premium 5.10%
Cost of Equity 7.81%
Cost of Debt 5.95%
WACC 7.10%