/
DCF Valuation
Base-case fair value
$0.73
Intrinsic $0.98 · 25% MOS
Base-case summary
Our base-case DCF for SunOpta Inc. (STKL) projects 10 years of free cash flow growth at 8.3% for years 1–5 and 4.2% for years 6–10, anchored to 8.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $21M in trailing free cash flow, this produces an intrinsic value of $0.98 per share. A 25% safety margin gives a fair value of $0.73.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$21M
Cash & equivalents
$169000
Total debt
$417M
Shares outstanding
125M