DR.TO
Medical Facilities Corp
Price:  
9.75 
CAD
Volume:  
77,506.00
Canada | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DR.TO Intrinsic Value

%
Upside

As of 2024-02-24, the Intrinsic Value of Medical Facilities Corp (DR.TO) is 12.06 CAD. This DR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.75 CAD, the upside of Medical Facilities Corp is %.

The range of the Intrinsic Value is 9.09 - 16.50 CAD

9.75 CAD
Stock Price
12.06 CAD
Intrinsic Value
Intrinsic Value Details

DR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.09 - 16.50 12.06 23.7%
DCF (Growth 10y) 11.33 - 19.09 14.46 48.3%
DCF (EBITDA 5y) 3.07 - 13.11 6.48 -33.5%
DCF (EBITDA 10y) 6.52 - 15.84 9.71 -0.4%
Fair Value 1.42 - 1.42 1.42 -85.39%
P/E 6.35 - 16.58 11.25 15.4%
EV/EBITDA 9.23 - 35.62 14.89 52.8%
EPV 44.65 - 59.00 51.83 431.5%
DDM - Stable 1.57 - 3.04 2.30 -76.4%
DDM - Multi 6.64 - 9.42 7.75 -20.5%

DR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 243.99
Beta 0.26
Outstanding shares (mil) 25.02
Enterprise Value (mil) 434.63
Market risk premium 5.10%
Cost of Equity 11.08%
Cost of Debt 5.29%
WACC 7.79%