As of 2025-06-13, the Intrinsic Value of New Look Vision Group Inc (BCI.TO) is 11.95 CAD. This BCI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.00 CAD, the upside of New Look Vision Group Inc is -76.10%.
The range of the Intrinsic Value is 7.93 - 17.52 CAD
Based on its market price of 50.00 CAD and our intrinsic valuation, New Look Vision Group Inc (BCI.TO) is overvalued by 76.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.93 - 17.52 | 11.95 | -76.1% |
| DCF (Growth 10y) | 18.16 - 31.02 | 23.57 | -52.9% |
| DCF (EBITDA 5y) | 9.20 - 25.93 | 17.32 | -65.4% |
| DCF (EBITDA 10y) | 18.66 - 38.72 | 28.12 | -43.8% |
| Fair Value | 6.94 - 6.94 | 6.94 | -86.13% |
| P/E | 7.47 - 15.37 | 9.69 | -80.6% |
| EV/EBITDA | 4.66 - 50.65 | 21.73 | -56.5% |
| EPV | 53.13 - 67.49 | 60.31 | 20.6% |
| DDM - Stable | 6.92 - 12.79 | 9.86 | -80.3% |
| DDM - Multi | 7.22 - 10.63 | 8.61 | -82.8% |
| Market Cap (mil) | 783.00 |
| Beta | 1.05 |
| Outstanding shares (mil) | 15.66 |
| Enterprise Value (mil) | 1,089.83 |
| Market risk premium | 4.74% |
| Cost of Equity | 9.30% |
| Cost of Debt | 7.44% |
| WACC | 7.99% |