As of 2024-07-27, the Intrinsic Value of DREAM Unlimited Corp (DRM.TO) is
35.06 CAD. This DRM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.03 CAD, the upside of DREAM Unlimited Corp is
%.
The range of the Intrinsic Value is 21.05 - 57.87 CAD
35.06 CAD
Intrinsic Value
DRM.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.05 - 57.87 |
35.06 |
59.1% |
| DCF (Growth 10y) |
27.04 - 63.82 |
41.08 |
86.5% |
| DCF (EBITDA 5y) |
17.61 - 36.13 |
31.15 |
41.4% |
| DCF (EBITDA 10y) |
23.93 - 44.07 |
37.41 |
69.8% |
| Fair Value |
-17.51 - -17.51 |
-17.51 |
-179.47% |
| P/E |
(39.92) - (40.27) |
(38.78) |
-276.0% |
| EV/EBITDA |
6.14 - 36.41 |
17.33 |
-21.3% |
| EPV |
(39.97) - (38.85) |
(39.41) |
-278.9% |
| DDM - Stable |
(22.66) - (57.58) |
(40.12) |
-282.1% |
| DDM - Multi |
(14.08) - (30.03) |
(19.40) |
-188.1% |
DRM.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
894.77 |
| Beta |
1.56 |
| Outstanding shares (mil) |
40.62 |
| Enterprise Value (mil) |
2,699.86 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.14% |
| Cost of Debt |
5.00% |
| WACC |
5.77% |