As of 2024-12-11, the Intrinsic Value of Sleep Country Canada Holdings Inc (ZZZ.TO) is
43.09 CAD. This ZZZ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.99 CAD, the upside of Sleep Country Canada Holdings Inc is
23.10%.
The range of the Intrinsic Value is 33.36 - 58.44 CAD
43.09 CAD
Intrinsic Value
ZZZ.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.36 - 58.44 |
43.09 |
23.1% |
| DCF (Growth 10y) |
41.71 - 69.41 |
52.49 |
50.0% |
| DCF (EBITDA 5y) |
23.18 - 42.35 |
28.52 |
-18.5% |
| DCF (EBITDA 10y) |
32.83 - 54.34 |
39.27 |
12.2% |
| Fair Value |
15.35 - 15.35 |
15.35 |
-56.12% |
| P/E |
19.02 - 31.71 |
25.29 |
-27.7% |
| EV/EBITDA |
23.46 - 50.47 |
30.65 |
-12.4% |
| EPV |
49.61 - 67.76 |
58.69 |
67.7% |
| DDM - Stable |
17.65 - 36.30 |
26.97 |
-22.9% |
| DDM - Multi |
24.50 - 38.79 |
30.00 |
-14.3% |
ZZZ.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,186.16 |
| Beta |
0.66 |
| Outstanding shares (mil) |
33.90 |
| Enterprise Value (mil) |
1,654.47 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.32% |
| Cost of Debt |
4.43% |
| WACC |
6.15% |