As of 2025-01-22, the Intrinsic Value of Medical Facilities Corp (DR.TO) is 41.80 CAD. This DR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.50 CAD, the upside of Medical Facilities Corp is 153.30%.

The range of the Intrinsic Value is 33.02 - 55.87 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	33.02 - 55.87	41.80	153.3%
DCF (Growth 10y)	37.17 - 60.54	46.19	180.0%
DCF (EBITDA 5y)	22.18 - 44.06	27.97	69.5%
DCF (EBITDA 10y)	29.30 - 51.28	35.61	115.8%
Fair Value	30.21 - 30.21	30.21	83.10%
P/E	15.76 - 46.41	29.00	75.7%
EV/EBITDA	16.26 - 42.13	22.07	33.8%
EPV	54.31 - 76.77	65.54	297.2%
DDM - Stable	7.50 - 15.33	11.41	-30.8%
DDM - Multi	19.67 - 31.42	24.20	46.7%