As of 2024-10-05, the Intrinsic Value of Medical Facilities Corp (DR.TO) is 41.63 CAD. This DR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.44 CAD, the upside of Medical Facilities Corp is 209.70%.

The range of the Intrinsic Value is 32.22 - 57.52 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	32.22 - 57.52	41.63	209.7%
DCF (Growth 10y)	35.22 - 60.45	44.65	232.2%
DCF (EBITDA 5y)	22.42 - 44.13	28.70	113.5%
DCF (EBITDA 10y)	28.35 - 50.25	35.06	160.9%
Fair Value	17.44 - 17.44	17.44	29.77%
P/E	11.65 - 50.40	29.69	120.9%
EV/EBITDA	17.03 - 41.29	23.71	76.4%
EPV	52.87 - 77.71	65.29	385.8%
DDM - Stable	4.44 - 9.68	7.06	-47.5%
DDM - Multi	19.41 - 32.69	24.33	81.0%