DRM.TO
DREAM Unlimited Corp
Price:  
18.37 
CAD
Volume:  
26,870.00
Canada | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRM.TO Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of DREAM Unlimited Corp (DRM.TO) is 38.94 CAD. This DRM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.37 CAD, the upside of DREAM Unlimited Corp is %.

The range of the Intrinsic Value is 21.81 - 69.82 CAD

18.37 CAD
Stock Price
38.94 CAD
Intrinsic Value
Intrinsic Value Details

DRM.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.81 - 69.82 38.94 112.0%
DCF (Growth 10y) 27.87 - 76.52 45.30 146.6%
DCF (EBITDA 5y) 17.00 - 35.99 30.16 64.2%
DCF (EBITDA 10y) 23.60 - 45.41 37.32 103.2%
Fair Value -17.51 - -17.51 -17.51 -195.31%
P/E (39.50) - (39.64) (37.64) -304.9%
EV/EBITDA 5.27 - 35.04 16.18 -11.9%
EPV (39.92) - (38.39) (39.16) -313.2%
DDM - Stable (21.69) - (71.33) (46.51) -353.2%
DDM - Multi (13.34) - (38.13) (20.23) -210.1%

DRM.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 746.11
Beta 1.36
Outstanding shares (mil) 40.62
Enterprise Value (mil) 2,551.20
Market risk premium 5.10%
Cost of Equity 8.86%
Cost of Debt 5.00%
WACC 5.55%