Is DNTL.TO undervalued or overvalued?
As of 2025-03-22, the Intrinsic Value of dentalcorp Holdings Ltd (DNTL.TO) is 6.64 CAD. This DNTL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.45 CAD, the upside of dentalcorp Holdings Ltd is -10.90%. This means that DNTL.TO is overvalued by 10.90%.
The range of the Intrinsic Value is 0.76 - 56.06 CAD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.76 - 56.06 | 6.64 | -10.9% |
| DCF (Growth 10y) | 5.78 - 101.36 | 15.98 | 114.5% |
| DCF (EBITDA 5y) | 3.90 - 7.65 | 5.44 | -27.0% |
| DCF (EBITDA 10y) | 8.52 - 19.28 | 12.84 | 72.3% |
| Fair Value | -2.16 - -2.16 | -2.16 | -129.04% |
| P/E | (6.96) - (8.23) | (8.22) | -210.3% |
| EV/EBITDA | 3.67 - 8.18 | 6.34 | -14.9% |
| EPV | 4.44 - 16.79 | 10.61 | 42.4% |
| DDM - Stable | (4.93) - (19.83) | (12.38) | -266.2% |
| DDM - Multi | 2.73 - 8.57 | 4.15 | -44.3% |
| Market Cap (mil) | 1,401.57 |
| Beta | 0.66 |
| Outstanding shares (mil) | 188.13 |
| Enterprise Value (mil) | 2,689.37 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.05% |
| Cost of Debt | 14.74% |
| WACC | 9.57% |