As of 2024-12-13, the Intrinsic Value of DIRTT Environmental Solutions Ltd (DRT.TO) is 1.91 CAD. This DRT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.92 CAD, the upside of DIRTT Environmental Solutions Ltd is 107.60%.

The range of the Intrinsic Value is 1.28 - 3.85 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	1.28 - 3.85	1.91	107.6%
DCF (Growth 10y)	2.23 - 6.45	3.28	256.3%
DCF (EBITDA 5y)	1.18 - 1.40	1.29	39.8%
DCF (EBITDA 10y)	1.77 - 2.21	1.98	114.8%
Fair Value	0.43 - 0.43	0.43	-53.50%
P/E	1.36 - 1.73	1.53	66.2%
EV/EBITDA	0.39 - 0.77	0.58	-36.4%
EPV	(3.09) - (4.05)	(3.57)	-487.9%
DDM - Stable	0.94 - 6.98	3.96	330.2%
DDM - Multi	0.72 - 4.31	1.25	36.1%