As of 2025-05-07, the Intrinsic Value of Doman Building Materials Group Ltd (DBM.TO) is 66.10 CAD. This DBM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.03 CAD, the upside of Doman Building Materials Group Ltd is 840.30%.
The range of the Intrinsic Value is 43.96 - 120.06 CAD
Based on its market price of 7.03 CAD and our intrinsic valuation, Doman Building Materials Group Ltd (DBM.TO) is undervalued by 840.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.96 - 120.06 | 66.10 | 840.3% |
| DCF (Growth 10y) | 84.56 - 210.29 | 121.32 | 1625.8% |
| DCF (EBITDA 5y) | 26.18 - 35.55 | 29.95 | 326.1% |
| DCF (EBITDA 10y) | 54.05 - 72.05 | 61.56 | 775.6% |
| Fair Value | 15.50 - 15.50 | 15.50 | 120.48% |
| P/E | 5.69 - 12.67 | 8.77 | 24.8% |
| EV/EBITDA | 0.27 - 7.54 | 4.22 | -40.0% |
| EPV | 20.20 - 30.63 | 25.42 | 261.6% |
| DDM - Stable | 3.55 - 9.74 | 6.65 | -5.4% |
| DDM - Multi | 25.46 - 52.60 | 34.17 | 386.0% |
| Market Cap (mil) | 614.42 |
| Beta | 1.11 |
| Outstanding shares (mil) | 87.40 |
| Enterprise Value (mil) | 1,743.45 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.97% |
| Cost of Debt | 5.06% |
| WACC | 6.50% |