As of 2025-05-24, the Intrinsic Value of DREAM Unlimited Corp (DRM.TO) is 34.60 CAD. This DRM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.64 CAD, the upside of DREAM Unlimited Corp is 96.10%.
The range of the Intrinsic Value is 21.95 - 54.29 CAD
Based on its market price of 17.64 CAD and our intrinsic valuation, DREAM Unlimited Corp (DRM.TO) is undervalued by 96.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.95 - 54.29 | 34.60 | 96.1% |
| DCF (Growth 10y) | 27.49 - 59.41 | 40.03 | 126.9% |
| DCF (EBITDA 5y) | 6.89 - 28.43 | 14.89 | -15.6% |
| DCF (EBITDA 10y) | 15.21 - 37.01 | 23.47 | 33.1% |
| Fair Value | 51.23 - 51.23 | 51.23 | 190.41% |
| P/E | 27.23 - 60.87 | 43.81 | 148.4% |
| EV/EBITDA | 14.66 - 55.82 | 26.84 | 52.1% |
| EPV | (27.08) - (23.24) | (25.16) | -242.6% |
| DDM - Stable | 24.82 - 56.48 | 40.65 | 130.5% |
| DDM - Multi | 16.54 - 29.89 | 21.34 | 21.0% |
| Market Cap (mil) | 720.77 |
| Beta | 1.77 |
| Outstanding shares (mil) | 40.86 |
| Enterprise Value (mil) | 2,508.83 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.15% |
| Cost of Debt | 5.00% |
| WACC | 6.23% |