As of 2024-12-13, the Intrinsic Value of Data Communications Management Corp (DCM.TO) is
25.24 CAD. This DCM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2.31 CAD, the upside of Data Communications Management Corp is
992.50%.
The range of the Intrinsic Value is 12.29 - 153.49 CAD
25.24 CAD
Intrinsic Value
DCM.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.29 - 153.49 |
25.24 |
992.5% |
| DCF (Growth 10y) |
15.18 - 167.47 |
29.16 |
1162.3% |
| DCF (EBITDA 5y) |
(0.30) - 0.22 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
2.10 - 2.82 |
2.48 |
7.2% |
| Fair Value |
-0.32 - -0.32 |
-0.32 |
-113.65% |
| P/E |
(0.21) - (0.59) |
(0.26) |
-111.5% |
| EV/EBITDA |
(3.17) - 2.83 |
(0.35) |
-115.2% |
| EPV |
8.31 - 9.87 |
9.09 |
293.6% |
| DDM - Stable |
(0.93) - (5.14) |
(3.04) |
-231.5% |
| DDM - Multi |
0.71 - 3.08 |
1.16 |
-49.7% |
DCM.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
127.76 |
| Beta |
0.31 |
| Outstanding shares (mil) |
55.31 |
| Enterprise Value (mil) |
367.50 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.78% |
| Cost of Debt |
5.00% |
| WACC |
4.23% |