What is the intrinsic value of DRT.TO?

As of 2025-06-22, the Intrinsic Value of DIRTT Environmental Solutions Ltd (DRT.TO) is 1.79 CAD. This DRT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.80 CAD, the upside of DIRTT Environmental Solutions Ltd is 123.20%.

The range of the Intrinsic Value is 1.37 - 2.61 CAD

Is DRT.TO undervalued or overvalued?

Based on its market price of 0.80 CAD and our intrinsic valuation, DIRTT Environmental Solutions Ltd (DRT.TO) is undervalued by 123.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.37 - 2.61	1.79	123.2%
DCF (Growth 10y)	1.75 - 3.33	2.28	184.8%
DCF (EBITDA 5y)	1.66 - 2.07	1.91	139.0%
DCF (EBITDA 10y)	1.85 - 2.49	2.20	174.7%
Fair Value	0.40 - 0.40	0.40	-49.89%
P/E	1.04 - 2.04	1.48	84.7%
EV/EBITDA	0.70 - 1.47	1.01	26.3%
EPV	(0.95) - (1.49)	(1.22)	-252.3%
DDM - Stable	0.71 - 1.81	1.26	57.7%
DDM - Multi	1.48 - 3.09	2.01	151.6%