Canada Stocks: Intrinsic Value
Intrinsic Value is the plain average of three values:
- EPV + Growth: earnings power value plus growth value, less net debt.
- Profit: 15 years of profit paid to shareholders, plus the book value and the profit kept by then.
- FCFF: 15 years of free cash flow, plus the capital invested by then, less net debt.
The list is ordered by Intrinsic Value / Market Cap. Nothing is capped, so Intrinsic Value can reach many times the Market Cap.
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
Apply suggested sets Return on Investment >= -0.1. Each raised the average return slightly over 2023-2024, on a hold-out half of the companies and on 2025; some single markets and portfolio sizes did worse.
Operating Income ÷ RevenueLatest fiscal yearKeeps profitable businesses. On the current valuation it lowered the Top N return at every threshold tested.
Operating Income ÷ Gross ProfitLatest fiscal yearDrops businesses whose overheads absorb their gross profit. On the current valuation it lowered the Top N return in every mode.
(Cash − Total Debt) ÷ Market Cap × 100Latest quarterAround -50 it drops only the most indebted companies, which helped Traditional Value slightly. Stricter thresholds lowered the return.
(Latest Year Revenue − Prior Year Revenue) ÷ Prior Year RevenueLatest fiscal year vs the year beforeIn Tech, 10% and above kept the cheap companies still growing; the gain was large but not consistent across samples. No effect in Traditional Value.
ΔNOPAT ÷ Growth CapExLatest fiscal year vs the year beforeAt -0.10 or 0 it drops companies whose growth investment lost money, which helped Traditional Value slightly. Higher thresholds lowered the return.
Market Cap ÷ Book ValueLatest quarterAt 10 or below it drops only extreme prices against book value, which helped Tech Value slightly. Tighter thresholds lowered the return outside Tech.
Net income > 0, book value at the start of the latest year, return on equity > 0Latest 3 fiscal yearsLeaves out companies whose 15-year profit projection cannot be made: a loss in one of the latest three years, no book value to measure growth on, or a return on equity at or below zero. Their Profit value is the book value alone, so without this filter the average still includes them on the other two values. On the current valuation it lowered the Top N return in every mode.
NOPAT − (CapEx − Depreciation + Δ Working Capital) > 0, return on capital > 0Latest 3 fiscal yearsLeaves out companies whose 15-year free cash flow projection cannot be made: operating profit or free cash flow at or below zero in one of the latest three years, a change in working capital (from the cash flow statement) above half of operating profit, or a return on capital at or below zero. Technology and Communication Services add half of R&D after tax to NOPAT. Banks are not held to it: their working capital is their loans and deposits. On the current valuation it lowered the Top N return more than any other filter.
Group by Legal Name, keep one row per companyKeeps the newest valuation, then the listing in the company's home country, the USD listing, the country filtered on, the largest market capCollapses the same legal entity listed on multiple exchanges into a single row. For example, Truist Financial appears on the New York Stock Exchange and on two German exchanges; with this on, only the primary US listing is shown. Recommended for portfolio construction; turn off when you need to inspect each individual listing.
Profit value > 3 × the larger of the EPV + Growth and FCFF valuesLatest valuationAfter years of losses, or buybacks larger than the book, the book value is close to zero, so the return on equity and the Profit value explode and the company jumps to the top of the list. Over 36 years of history in 21 countries, leaving these companies out kept the Top N return the same (between −0.2 and +0.3 points a year): it tidies the top of the list, it does not raise the return.
| # | Company | Ticker | Exchange Country | Origin Country | Sector | Industry | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End | Detail |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 201 | Xanadu Quantum Technologies Limited | XNDU.TO | CA | CA | Technology | Software - Infrastructure | $1.33B | $313.39M | 0.24 | -324.3% | 10.1% | $313.39M book $313.39M book $313.39M book | 2025-12-31 | View |
| 202 | International Petroleum Corporation | IPCO.TO | CA | CA | Energy | Oil & Gas E&P | $3.15B | $735.37M | 0.23 | -328.6% | 9.7% | $834.49M $461.89M $909.72M book | 2025-12-31 | View |
| 203 | Trekor Metals Limited | TKO.TO | CA | CA | Basic Materials | Copper | $2.68B | $603.17M | 0.23 | -344.2% | 15.7% | $603.17M book $603.17M book $603.17M book | 2025-12-31 | View |
| 204 | Constellation Software Inc. | CSU.TO | CA | CA | Technology | Software - Application | $45.16B | $10.10B | 0.22 | -347.3% | 8.0% | $13.29B $12.11B $4.89B | 2025-12-31 | View |
| 205 | China Gold International Resources Corp. Ltd. | CGG.TO | CA | CA | Basic Materials | Other Precious Metals & Mining | $11.17B | $2.50B | 0.22 | -347.4% | 14.8% | $2.16B $2.66B book $2.66B book | 2025-12-31 | View |
| 206 | 5N Plus Inc. | VNP.TO | CA | CA | Basic Materials | Specialty Chemicals | $1.69B | $375.94M | 0.22 | -350.5% | 14.0% | $378.85M $512.43M $236.55M book | 2025-12-31 | View |
| 207 | Apotex Health Corp. | APTX.TO | CA | CA | Healthcare | Drug Manufacturers - Specialty & Generic | $5.09B | $1.12B | 0.22 | -353.4% | 9.1% | $2.88B $246.70M book $246.70M book | 2026-03-31 | View |
| 208 | Apple Inc. | AAPL.TO | CA | US | Technology | Consumer Electronics | $4.56T | $1.00T | 0.22 | -354.2% | 10.8% | $994.43B $716.90B $1.30T | 2025-09-30 | View |
| 209 | Amazon.com, Inc. | AMZN.TO | CA | US | Consumer Cyclical | Internet Retail | $2.54T | $554.75B | 0.22 | -357.4% | 12.2% | $305.69B $916.20B $442.36B book | 2025-12-31 | View |
| 210 | Franco-Nevada Corporation | FNV.TO | CA | CA | Basic Materials | Gold | $46.98B | $10.24B | 0.22 | -358.9% | 10.3% | $12.31B $10.16B $8.25B book | 2025-12-31 | View |
| 211 | Endeavour Silver Corp. | EDR.TO | CA | CA | Basic Materials | Silver | $2.27B | $491.81M | 0.22 | -360.6% | 17.7% | $49.21M $713.11M book $713.11M book | 2025-12-31 | View |
| 212 | NexGen Energy Ltd. | NXE.TO | CA | CA | Energy | Uranium | $6.07B | $1.30B | 0.21 | -366.9% | 13.9% | $1.30B book $1.30B book $1.30B book | 2025-12-31 | View |
| 213 | Spartan Delta Corp. | SDE.TO | CA | CA | Energy | Oil & Gas E&P | $2.13B | $449.45M | 0.21 | -373.9% | 8.7% | $601.69M $232.51M $514.14M book | 2025-12-31 | View |
| 214 | Keyera Corp. | KEY.TO | CA | CA | Energy | Oil & Gas Midstream | $11.00B | $2.32B | 0.21 | -374.8% | 6.9% | $1.23B $3.59B $2.13B | 2025-12-31 | View |
| 215 | i-80 Gold Corp. | IAU.TO | CA | US | Basic Materials | Gold | $1.26B | $258.31M | 0.21 | -386.5% | 14.4% | $258.31M book $258.31M book $258.31M book | 2025-12-31 | View |
| 216 | Sienna Senior Living Inc. | SIA.TO | CA | CA | Healthcare | Medical Care Facilities | $1.56B | $315.57M | 0.20 | -394.1% | 7.2% | -$126.04M $399.84M $672.90M book | 2025-12-31 | View |
| 217 | Kinaxis Inc. | KXS.TO | CA | CA | Technology | Software - Application | $3.86B | $753.34M | 0.20 | -411.9% | 8.6% | $991.17M $399.94M book $868.89M | 2025-12-31 | View |
| 218 | Curaleaf Holdings, Inc. | CURA.TO | CA | US | Healthcare | Drug Manufacturers - Specialty & Generic | $2.15B | $410.90M | 0.19 | -424.4% | 12.4% | -$503.96M $868.33M book $868.33M book | 2025-12-31 | View |
| 219 | TFI International Inc. | TFII.TO | CA | CA | Industrials | Trucking | $9.94B | $1.89B | 0.19 | -425.0% | 11.1% | $2.09B $2.40B $1.19B | 2025-12-31 | View |
| 220 | OR Royalties Inc. | OR.TO | CA | CA | Basic Materials | Gold | $6.57B | $1.22B | 0.19 | -438.5% | 12.4% | $953.11M $1.22B $1.49B book | 2025-12-31 | View |
| 221 | Altus Group Limited | AIF.TO | CA | CA | Real Estate | Real Estate Services | $1.25B | $230.06M | 0.18 | -442.3% | 8.4% | $230.06M book $230.06M book $230.06M book | 2025-12-31 | View |
| 222 | Maple Leaf Foods Inc. | MFI.TO | CA | CA | Consumer Defensive | Packaged Foods | $2.37B | $419.25M | 0.18 | -464.7% | 7.7% | -$339.40M $957.81M book $639.34M | 2025-12-31 | View |
| 223 | Topicus.com Inc. | TOI.V | CA | NL | Technology | Software - Infrastructure | $13.71B | $2.39B | 0.17 | -473.6% | 6.0% | $3.98B $2.21B $983.84M | 2025-12-31 | View |
| 224 | Tenaz Energy Corp. | TNZ.TO | CA | CA | Energy | Oil & Gas E&P | $1.70B | $293.61M | 0.17 | -477.3% | 10.1% | $293.61M book $293.61M book $293.61M book | 2025-12-31 | View |
| 225 | Badger Infrastructure Solutions Ltd. | BDGI.TO | CA | CA | Industrials | Engineering & Construction | $1.97B | $339.00M | 0.17 | -481.6% | 9.0% | $282.84M $421.44M $312.71M book | 2025-12-31 | View |
| 226 | Westgold Resources Limited | WGX.TO | CA | AU | Basic Materials | Gold | $3.16B | $536.16M | 0.17 | -489.4% | 12.0% | $666.08M $481.83M $460.55M book | 2024-06-30 | View |
| 227 | Sprott Inc. | SII.TO | CA | CA | Financial Services | Asset Management | $2.74B | $463.95M | 0.17 | -491.2% | 13.3% | $526.24M $473.04M $392.58M book | 2025-12-31 | View |
| 228 | Celestica Inc. | CLS.TO | CA | CA | Technology | Electronic Components | $49.74B | $8.32B | 0.17 | -497.9% | 13.2% | $6.51B $11.31B $7.14B | 2025-12-31 | View |
| 229 | Wheaton Precious Metals Corp. | WPM.TO | CA | CA | Basic Materials | Gold | $63.10B | $10.24B | 0.16 | -516.0% | 11.8% | $9.08B $11.95B $9.70B book | 2025-12-31 | View |
| 230 | Altius Minerals Corporation | ALS.TO | CA | CA | Basic Materials | Other Industrial Metals & Mining | $2.21B | $354.76M | 0.16 | -524.0% | 7.4% | $231.32M $356.79M $476.15M | 2025-12-31 | View |
| 231 | Allied Gold Corporation | AAUC.TO | CA | CA | Basic Materials | Gold | $2.78B | $440.44M | 0.16 | -530.6% | 9.2% | $66.86M $627.23M book $627.23M book | 2025-12-31 | View |
| 232 | Hut 8 Corp. | HUT.TO | CA | US | Financial Services | Capital Markets | $11.27B | $1.76B | 0.16 | -542.1% | 24.1% | $1.76B book $1.76B book $1.76B book | 2025-12-31 | View |
| 233 | New Pacific Metals Corp. | NUAG.TO | CA | CA | Basic Materials | Silver | $1.07B | $159.54M | 0.15 | -570.3% | 20.2% | $159.54M book $159.54M book $159.54M book | 2026-06-30 | View |
| 234 | NovaGold Resources Inc. | NG.TO | CA | CA | Basic Materials | Gold | $2.63B | $387.64M | 0.15 | -578.2% | 17.8% | $387.64M book $387.64M book $387.64M book | 2025-11-30 | View |
| 235 | Boyd Group Services Inc. | BYD.TO | CA | CA | Consumer Cyclical | Auto & Truck Dealerships | $2.32B | $339.72M | 0.15 | -582.5% | 5.6% | -$242.59M $830.03M $431.72M | 2025-12-31 | View |
| 236 | Keel Infrastructure Corp. | KEEL.TO | CA | US | Technology | Information Technology Services | $2.27B | $329.04M | 0.14 | -591.0% | 20.1% | $329.04M book $329.04M book $329.04M book | 2025-12-31 | View |
| 237 | Hudbay Minerals Inc. | HBM.TO | CA | CA | Basic Materials | Copper | $12.31B | $1.71B | 0.14 | -621.3% | 17.5% | $1.37B $1.51B $2.24B | 2025-12-31 | View |
| 238 | Aritzia Inc. | ATZ.TO | CA | CA | Consumer Cyclical | Apparel Retail | $12.56B | $1.66B | 0.13 | -657.3% | 14.2% | $1.63B $2.27B $1.07B book | 2026-02-28 | View |
| 239 | Aya Gold & Silver Inc. | AYA.TO | CA | CA | Basic Materials | Silver | $3.44B | $450.79M | 0.13 | -662.9% | 14.4% | $350.21M $501.09M book $501.09M book | 2025-12-31 | View |
| 240 | BlackBerry Limited | BB.TO | CA | CA | Technology | Software - Infrastructure | $5.23B | $638.30M | 0.12 | -719.2% | 11.9% | $330.10M $792.39M book $792.39M book | 2026-02-28 | View |
| 241 | Southern Cross Gold Consolidated Ltd. | SXGC.TO | CA | AU | Basic Materials | Gold | $1.64B | $189.77M | 0.12 | -765.5% | 10.5% | $189.77M book $189.77M book $189.77M book | 2026-05-31 | View |
| 242 | Discovery Silver Corp. | DSV.TO | CA | CA | Basic Materials | Silver | $7.29B | $840.23M | 0.12 | -767.2% | 19.7% | $1.06B $730.22M book $730.22M book | 2025-12-31 | View |
| 243 | TransAlta Corporation | TA.TO | CA | CA | Utilities | Utilities - Independent Power Producers | $3.98B | $434.44M | 0.11 | -815.5% | 6.2% | $664.99M $1.30B book -$664.27M | 2025-12-31 | View |
| 244 | Denison Mines Corp. | DML.TO | CA | CA | Energy | Uranium | $1.97B | $203.53M | 0.10 | -869.8% | 14.1% | $203.53M book $203.53M book $203.53M book | 2025-12-31 | View |
| 245 | Cameco Corporation | CCO.TO | CA | CA | Energy | Uranium | $37.80B | $3.46B | 0.09 | -991.2% | 10.5% | $2.69B $3.90B $3.80B | 2025-12-31 | View |
| 246 | Kraken Robotics Inc. | PNG.V | CA | CA | Technology | Scientific & Technical Instruments | $1.10B | $99.22M | 0.09 | -1010.6% | 11.1% | $72.59M $60.48M $164.58M book | 2025-12-31 | View |
| 247 | Montage Gold Corp. | MAU.TO | CA | CA | Basic Materials | Gold | $5.18B | $455.89M | 0.09 | -1036.0% | 17.6% | $455.89M book $455.89M book $455.89M book | 2025-12-31 | View |
| 248 | Almonty Industries Inc. | AII.TO | CA | US | Basic Materials | Other Industrial Metals & Mining | $3.15B | $256.46M | 0.08 | -1126.7% | 16.2% | $256.46M book $256.46M book $256.46M book | 2025-12-31 | View |
| 249 | NGEx Minerals Ltd. | NGEX.TO | CA | CA | Basic Materials | Other Industrial Metals & Mining | $3.93B | $305.30M | 0.08 | -1187.3% | 15.7% | $305.30M book $305.30M book $305.30M book | 2025-12-31 | View |
| 250 | Telesat Corporation | TSAT.TO | CA | CA | Technology | Communication Equipment | $2.20B | $161.54M | 0.07 | -1259.9% | 10.0% | -$1.18B $834.69M book $834.69M book | 2025-12-31 | View |
| 251 | PDI Gold Limited | PDI.TO | CA | AU | Basic Materials | Gold | $2.61B | $170.12M | 0.07 | -1436.9% | 9.8% | $170.12M book $170.12M book $170.12M book | 2024-06-30 | View |
| 252 | Alkane Resources Ltd | ALK.TO | CA | AU | Basic Materials | Gold | $1.51B | $74.11M | 0.05 | -1942.6% | 13.7% | $151.82M $70.52M $0 book | 2024-06-30 | View |
| 253 | Shopify Inc. | SHOP.TO | CA | CA | Technology | Software - Application | $198.55B | $9.26B | 0.05 | -2043.5% | 20.3% | $7.85B $7.24B $12.70B book | 2025-12-31 | View |
| 254 | Benz Mining Corp. | BZ.V | CA | CA | Basic Materials | Other Industrial Metals & Mining | $1.08B | $45.58M | 0.04 | -2277.2% | 14.6% | $45.58M book $45.58M book $45.58M book | 2026-04-30 | View |
| 255 | Tesla, Inc. | TSLA.TO | CA | US | Consumer Cyclical | Auto Manufacturers | $1.36T | $55.75B | 0.04 | -2332.6% | 15.4% | $75.71B $36.10B $55.45B | 2025-12-31 | View |
| 256 | Bombardier Inc. | BBD-B.TO | CA | CA | Industrials | Aerospace & Defense | $41.09B | $1.57B | 0.04 | -2509.1% | 16.0% | $2.73B -$651.65M book $2.65B | 2025-12-31 | View |
| 257 | Advanced Micro Devices, Inc. | AMD.TO | CA | US | Technology | Semiconductors | $959.89B | $35.62B | 0.04 | -2594.8% | 19.3% | $17.74B $21.83B $67.29B book | 2025-12-31 | View |
| 258 | Snowline Gold Corp. | SGD.TO | CA | CA | Basic Materials | Gold | $1.88B | $69.55M | 0.04 | -2602.1% | 9.0% | $69.55M book $69.55M book $69.55M book | 2025-12-31 | View |
| 259 | Skeena Resources Limited | SKE.TO | CA | CA | Basic Materials | Other Industrial Metals & Mining | $3.61B | $120.33M | 0.03 | -2897.3% | 14.8% | $120.33M book $120.33M book $120.33M book | 2025-12-31 | View |
| 260 | AbraSilver Resource Corp. | ABRA.TO | CA | CA | Basic Materials | Other Precious Metals & Mining | $1.39B | $37.24M | 0.03 | -3646.0% | 16.4% | $37.24M book $37.24M book $37.24M book | 2025-12-31 | View |
| 261 | GFL Environmental Inc. | GFL.TO | CA | US | Industrials | Waste Management | $15.44B | -$81.55M | -0.00530 | — | 6.2% | -$5.85B $5.31B book $295.63M | 2025-12-31 | View |
| 262 | Brookfield Renewable Corporation | BEPC.TO | CA | US | Utilities | Utilities - Renewable | $5.39B | -$31.26M | -0.00580 | — | 9.0% | -$5.53B $6.75B book -$1.31B | 2025-12-31 | View |
| 263 | Solaris Resources Inc. | SLS.TO | CA | CH | Basic Materials | Other Precious Metals & Mining | $1.11B | -$50.34M | -0.05 | — | 18.7% | -$50.34M book -$50.34M book -$50.34M book | 2025-12-31 | View |
| 264 | Bausch Health Companies Inc. | BHC.TO | CA | CA | Healthcare | Drug Manufacturers - Specialty & Generic | $2.43B | -$124.36M | -0.05 | — | 3.0% | -$802.80M book -$802.80M book $1.23B | 2025-12-31 | View |
| 265 | StorageVault Canada Inc. | SVI.TO | CA | CA | Real Estate | Real Estate Services | $1.11B | -$354.58M | -0.32 | — | 6.0% | -$775.36M $55.23M book -$343.61M | 2025-12-31 | View |