As of 2025-07-04, the Intrinsic Value of Medical Facilities Corp (DR.TO) is 60.84 CAD. This DR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.25 CAD, the upside of Medical Facilities Corp is 274.40%.
The range of the Intrinsic Value is 47.54 - 84.78 CAD
Based on its market price of 16.25 CAD and our intrinsic valuation, Medical Facilities Corp (DR.TO) is undervalued by 274.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.54 - 84.78 | 60.84 | 274.4% |
| DCF (Growth 10y) | 53.08 - 92.30 | 67.16 | 313.3% |
| DCF (EBITDA 5y) | 35.36 - 62.65 | 44.30 | 172.6% |
| DCF (EBITDA 10y) | 43.75 - 72.88 | 53.61 | 229.9% |
| Fair Value | 134.18 - 134.18 | 134.18 | 725.74% |
| P/E | 51.29 - 123.02 | 74.54 | 358.7% |
| EV/EBITDA | 25.54 - 52.74 | 33.30 | 105.0% |
| EPV | 85.92 - 129.90 | 107.91 | 564.1% |
| DDM - Stable | 35.31 - 81.59 | 58.45 | 259.7% |
| DDM - Multi | 24.35 - 46.10 | 32.09 | 97.5% |
| Market Cap (mil) | 312.49 |
| Beta | 0.40 |
| Outstanding shares (mil) | 19.23 |
| Enterprise Value (mil) | 377.08 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.78% |
| Cost of Debt | 5.02% |
| WACC | 7.28% |