As of 2024-12-12, the Intrinsic Value of Doman Building Materials Group Ltd (DBM.TO) is 45.09 CAD. This DBM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.53 CAD, the upside of Doman Building Materials Group Ltd is 373.10%.

The range of the Intrinsic Value is 30.27 - 79.78 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	30.27 - 79.78	45.09	373.1%
DCF (Growth 10y)	50.00 - 120.78	71.32	648.4%
DCF (EBITDA 5y)	21.16 - 28.88	24.28	154.8%
DCF (EBITDA 10y)	37.28 - 51.43	43.20	353.3%
Fair Value	21.55 - 21.55	21.55	126.16%
P/E	8.05 - 12.22	9.88	3.6%
EV/EBITDA	3.78 - 7.95	5.71	-40.0%
EPV	18.45 - 29.24	23.84	150.2%
DDM - Stable	5.20 - 13.40	9.30	-2.4%
DDM - Multi	21.40 - 41.83	28.22	196.1%