As of 2025-07-03, the Intrinsic Value of Circa Enterprises Inc (CTO.V) is 0.49 CAD. This CTO.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.08 CAD, the upside of Circa Enterprises Inc is -76.40%.
The range of the Intrinsic Value is 0.14 - 1.47 CAD
Based on its market price of 2.08 CAD and our intrinsic valuation, Circa Enterprises Inc (CTO.V) is overvalued by 76.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.14 - 1.47 | 0.49 | -76.4% |
| DCF (Growth 10y) | 0.41 - 1.97 | 0.83 | -60.2% |
| DCF (EBITDA 5y) | 0.97 - 1.82 | 1.37 | -34.2% |
| DCF (EBITDA 10y) | 1.14 - 2.15 | 1.60 | -23.0% |
| Fair Value | 0.97 - 0.97 | 0.97 | -53.20% |
| P/E | 1.35 - 1.93 | 1.61 | -22.6% |
| EV/EBITDA | 1.45 - 2.61 | 2.09 | 0.3% |
| EPV | 3.33 - 4.63 | 3.98 | 91.2% |
| DDM - Stable | 1.00 - 3.42 | 2.21 | 6.3% |
| DDM - Multi | 1.55 - 3.88 | 2.18 | 5.0% |
| Market Cap (mil) | 21.30 |
| Beta | 1.35 |
| Outstanding shares (mil) | 10.24 |
| Enterprise Value (mil) | 28.06 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.67% |
| Cost of Debt | 5.00% |
| WACC | 5.92% |