As of 2024-12-15, the Intrinsic Value of Absolute Software Corp (ABST.TO) is
3.21 CAD. This ABST.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 15.20 CAD, the upside of Absolute Software Corp is
-78.90%.
The range of the Intrinsic Value is (0.78) - 35.97 CAD
ABST.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(12.53) - (6.66) |
(7.29) |
-148.0% |
| DCF (Growth 10y) |
(0.78) - 35.97 |
3.21 |
-78.9% |
| DCF (EBITDA 5y) |
(4.47) - (4.28) |
(1,757.31) |
-123450.0% |
| DCF (EBITDA 10y) |
(1.88) - (1.14) |
(1,757.31) |
-123450.0% |
| Fair Value |
-3.46 - -3.46 |
-3.46 |
-122.74% |
| P/E |
(17.67) - (23.03) |
(22.08) |
-245.3% |
| EV/EBITDA |
13.49 - 24.14 |
16.82 |
10.7% |
| EPV |
2.03 - 3.97 |
3.00 |
-80.3% |
| DDM - Stable |
(10.18) - (117.77) |
(63.97) |
-520.9% |
| DDM - Multi |
(11.10) - (99.86) |
(19.98) |
-231.4% |
ABST.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
807.43 |
| Beta |
0.34 |
| Outstanding shares (mil) |
53.12 |
| Enterprise Value (mil) |
1,118.25 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.64% |
| Cost of Debt |
7.00% |
| WACC |
6.13% |