As of 2024-12-11, the Intrinsic Value of dentalcorp Holdings Ltd (DNTL.TO) is
7.57 CAD. This DNTL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.75 CAD, the upside of dentalcorp Holdings Ltd is
-13.40%.
The range of the Intrinsic Value is 1.21 - 65.57 CAD
DNTL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.21 - 65.57 |
7.57 |
-13.4% |
| DCF (Growth 10y) |
6.64 - 118.00 |
17.69 |
102.1% |
| DCF (EBITDA 5y) |
4.63 - 9.24 |
6.52 |
-25.5% |
| DCF (EBITDA 10y) |
9.70 - 21.87 |
14.54 |
66.2% |
| Fair Value |
-2.17 - -2.17 |
-2.17 |
-124.81% |
| P/E |
(8.47) - (10.18) |
(10.29) |
-217.6% |
| EV/EBITDA |
6.08 - 10.07 |
8.39 |
-4.1% |
| EPV |
4.94 - 17.44 |
11.19 |
27.9% |
| DDM - Stable |
(5.21) - (25.14) |
(15.17) |
-273.4% |
| DDM - Multi |
2.91 - 10.95 |
4.60 |
-47.4% |
DNTL.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,640.65 |
| Beta |
0.41 |
| Outstanding shares (mil) |
187.50 |
| Enterprise Value (mil) |
2,928.45 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.69% |
| Cost of Debt |
14.74% |
| WACC |
9.23% |