What is the intrinsic value of DBO.TO?

As of 2025-07-16, the Intrinsic Value of D-Box Technologies Inc (DBO.TO) is 0.32 CAD. This DBO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.28 CAD, the upside of D-Box Technologies Inc is 12.40%.

The range of the Intrinsic Value is 0.26 - 0.42 CAD

Is DBO.TO undervalued or overvalued?

Based on its market price of 0.28 CAD and our intrinsic valuation, D-Box Technologies Inc (DBO.TO) is undervalued by 12.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.26 - 0.42	0.32	12.4%
DCF (Growth 10y)	0.33 - 0.54	0.41	42.7%
DCF (EBITDA 5y)	0.30 - 0.46	0.36	27.0%
DCF (EBITDA 10y)	0.35 - 0.55	0.43	52.5%
Fair Value	0.43 - 0.43	0.43	52.33%
P/E	0.21 - 0.41	0.26	-9.9%
EV/EBITDA	0.28 - 0.49	0.37	28.7%
EPV	0.14 - 0.19	0.16	-42.9%
DDM - Stable	0.14 - 0.29	0.21	-25.0%
DDM - Multi	0.17 - 0.30	0.22	-24.2%