BCI.TO
New Look Vision Group Inc
Price:  
50.00 
CAD
Volume:  
10,310.00
Canada | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BCI.TO Intrinsic Value

-76.10 %
Upside

What is the intrinsic value of BCI.TO?

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

Is BCI.TO undervalued or overvalued?

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%.

50.00 CAD
Stock Price
11.95 CAD
Intrinsic Value
Intrinsic Value Details

BCI.TO Intrinsic Value - Valuation Summary

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%

BCI.TO Intrinsic Value - Key Valuation Metrics

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%