As of 2024-12-11, the Intrinsic Value of Medical Facilities Corp (DR.TO) is
40.45 CAD. This DR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.55 CAD, the upside of Medical Facilities Corp is
160.10%.
The range of the Intrinsic Value is 32.51 - 52.71 CAD
40.45 CAD
Intrinsic Value
DR.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.51 - 52.71 |
40.45 |
160.1% |
| DCF (Growth 10y) |
36.59 - 57.12 |
44.70 |
187.4% |
| DCF (EBITDA 5y) |
21.80 - 44.37 |
27.81 |
78.8% |
| DCF (EBITDA 10y) |
28.80 - 50.82 |
35.08 |
125.6% |
| Fair Value |
29.54 - 29.54 |
29.54 |
89.97% |
| P/E |
15.95 - 56.44 |
31.14 |
100.3% |
| EV/EBITDA |
16.00 - 43.21 |
23.53 |
51.3% |
| EPV |
53.44 - 72.88 |
63.16 |
306.2% |
| DDM - Stable |
7.30 - 14.25 |
10.78 |
-30.7% |
| DDM - Multi |
19.14 - 29.11 |
23.09 |
48.5% |
DR.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
363.85 |
| Beta |
-0.11 |
| Outstanding shares (mil) |
23.40 |
| Enterprise Value (mil) |
558.59 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.89% |
| Cost of Debt |
4.94% |
| WACC |
7.73% |