CPH.TO
Cipher Pharmaceuticals Inc
Price:  
7.70 
CAD
Volume:  
27,287.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPH.TO Intrinsic Value

43.40 %
Upside

As of 2024-02-21, the Intrinsic Value of Cipher Pharmaceuticals Inc (CPH.TO) is 11.04 CAD. This CPH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.70 CAD, the upside of Cipher Pharmaceuticals Inc is 43.40%.

The range of the Intrinsic Value is 9.42 - 13.73 CAD

7.70 CAD
Stock Price
11.04 CAD
Intrinsic Value
Intrinsic Value Details

CPH.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.42 - 13.73 11.04 43.4%
DCF (Growth 10y) 10.31 - 14.77 11.99 55.8%
DCF (EBITDA 5y) 8.84 - 10.45 10.10 31.2%
DCF (EBITDA 10y) 9.78 - 11.73 11.14 44.6%
Fair Value 45.38 - 45.38 45.38 489.34%
P/E 7.15 - 22.87 14.38 86.8%
EV/EBITDA 8.01 - 10.38 9.52 23.6%
EPV 9.31 - 11.27 10.29 33.6%
DDM - Stable 20.45 - 43.66 32.06 316.3%
DDM - Multi 6.27 - 10.49 7.85 2.0%

CPH.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 184.97
Beta -0.29
Outstanding shares (mil) 24.02
Enterprise Value (mil) 128.87
Market risk premium 5.10%
Cost of Equity 5.98%
Cost of Debt 5.00%
WACC 5.97%