What is the intrinsic value of DR.TO?

As of 2025-10-28, the Intrinsic Value of Medical Facilities Corp (DR.TO) is 63.21 CAD. This DR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.79 CAD, the upside of Medical Facilities Corp is 327.40%.

The range of the Intrinsic Value is 49.86 - 86.36 CAD

Is DR.TO undervalued or overvalued?

Based on its market price of 14.79 CAD and our intrinsic valuation, Medical Facilities Corp (DR.TO) is undervalued by 327.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	49.86 - 86.36	63.21	327.4%
DCF (Growth 10y)	54.86 - 92.26	68.61	363.9%
DCF (EBITDA 5y)	34.46 - 61.96	48.68	229.1%
DCF (EBITDA 10y)	43.41 - 71.89	57.25	287.1%
Fair Value	152.00 - 152.00	152.00	927.72%
P/E	60.32 - 141.30	87.40	490.9%
EV/EBITDA	24.88 - 55.86	37.17	151.3%
EPV	92.70 - 135.63	114.16	671.9%
DDM - Stable	40.41 - 88.00	64.21	334.1%
DDM - Multi	25.76 - 45.32	33.00	123.1%