Undervalued over 20% based on DCF

Results

25

5 new

Companies which are undervalued more than 20% based on the Discounted Cash Flow valuation.

25 companies

	Company	Last Price	7D Return	1Y Return	Market Cap	Analysts Target	Valuation	Growth	Div Yield
	NTR	CA$103.71	9.5%	28.4%	CA$49.5b	CA$107.19	15.1	-2.4%	2.9%
	PAAS New	CA$73.07	11.0%	61.8%	CA$30.5b	CA$92.23	16.0	18.9%	1.4%
	LUG	CA$100.80	11.0%	25.2%	CA$24.4b	CA$96.25	18.9	4.1%	5.8%
	EDV New	CA$90.09	17.2%	89.2%	CA$21.8b	CA$90.30	18.8	18.5%	2.9%
	IMG	CA$29.07	14.3%	139.7%	CA$16.6b	CA$32.17	10.4	7.6%	n/a
	CCL.B	CA$95.09	-0.05%	16.4%	CA$16.3b	CA$108.10	20.0	8.7%	1.5%
	SSRM	CA$52.02	14.5%	114.3%	CA$10.6b	CA$56.46	13.6	17.1%	0.3%
	OGC	CA$42.75	4.6%	79.8%	CA$9.5b	CA$58.96	8.0	3.1%	1.2%
	OR	CA$49.63	7.2%	16.2%	CA$9.2b	CA$62.52	23.7	13.0%	0.7%
	SJ	CA$71.38	-3.6%	-8.6%	CA$3.9b	CA$87.56	15.0	14.1%	1.9%
	ALS New	CA$64.27	3.1%	120.8%	CA$3.8b	CA$68.29	12.7	-25.1%	0.6%
	WPK	CA$44.94	1.2%	6.7%	CA$2.6b	CA$48.38	14.0	5.8%	0.4%
	VNP	CA$27.34	-9.6%	78.9%	CA$2.5b	CA$44.61	28.3	13.9%	n/a
	HMMC	CA$7.79	10.5%	898.7%	CA$2.3b	CA$9.87	103.0	26.5%	n/a
	CHE.UN	CA$15.53	-2.0%	19.0%	CA$1.7b	CA$19.79	11.7	10.1%	4.6%
	FDY	CA$5.76	4.0%	350.0%	CA$1.7b	CA$7.25	11.9	20.6%	n/a
	ADN	CA$17.10	-0.4%	-3.9%	CA$321.1m	CA$18.25	6.8	-42.4%	6.8%
	DNG New	CA$6.11	1.8%	28.9%	CA$256.3m	CA$8.48	8.8	19.1%	2.5%
	EVR	CA$2.97	2.4%	n/a	CA$152.4m	CA$4.40	459.0	38.3%	n/a
	ABI	CA$0.08	-5.9%	0%	CA$97.5m	CA$0.20	7.6	23.1%	n/a
	ESAU	CA$0.60	0%	-35.5%	CA$66.7m	CA$1.10	2.6	23.6%	n/a
	VCI New	CA$6.90	-1.6%	12.2%	CA$43.9m	n/a	12.1	n/a	6.8%
	CLV	CA$0.12	0%	118.2%	CA$4.3m	n/a	8.4	n/a	n/a
	OROG	CA$0.09	12.5%	n/a	CA$3.8m	n/a	16.7	n/a	n/a

Page 1 of 1