As of 2025-05-16, the Intrinsic Value of Yellow Pages Ltd (Y.TO) is 25.84 CAD. This Y.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.20 CAD, the upside of Yellow Pages Ltd is 130.70%.
The range of the Intrinsic Value is 21.22 - 33.55 CAD
Based on its market price of 11.20 CAD and our intrinsic valuation, Yellow Pages Ltd (Y.TO) is undervalued by 130.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.22 - 33.55 | 25.84 | 130.7% |
| DCF (Growth 10y) | 23.07 - 35.66 | 27.82 | 148.4% |
| DCF (EBITDA 5y) | 18.78 - 35.72 | 22.36 | 99.6% |
| DCF (EBITDA 10y) | 21.29 - 37.76 | 25.12 | 124.3% |
| Fair Value | 9.08 - 9.08 | 9.08 | -18.91% |
| P/E | 10.75 - 12.57 | 11.50 | 2.7% |
| EV/EBITDA | 17.43 - 57.19 | 24.77 | 121.2% |
| EPV | 64.53 - 89.20 | 76.86 | 586.3% |
| DDM - Stable | 13.69 - 29.51 | 21.60 | 92.8% |
| DDM - Multi | 15.13 - 24.96 | 18.80 | 67.9% |
| Market Cap (mil) | 154.00 |
| Beta | 0.48 |
| Outstanding shares (mil) | 13.75 |
| Enterprise Value (mil) | 149.73 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.92% |
| Cost of Debt | 4.25% |
| WACC | 6.98% |