DRX.TO
Adf Group Inc
Price:  
8.08 
CAD
Volume:  
45,199.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRX.TO Intrinsic Value

152.90 %
Upside

As of 2025-02-18, the Intrinsic Value of Adf Group Inc (DRX.TO) is 20.44 CAD. This DRX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.08 CAD, the upside of Adf Group Inc is 152.90%.

The range of the Intrinsic Value is 16.22 - 28.12 CAD

8.08 CAD
Stock Price
20.44 CAD
Intrinsic Value
Intrinsic Value Details

DRX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.22 - 28.12 20.44 152.9%
DCF (Growth 10y) 26.89 - 48.26 34.47 326.6%
DCF (EBITDA 5y) 13.56 - 20.49 16.85 108.5%
DCF (EBITDA 10y) 20.56 - 30.97 25.28 212.8%
Fair Value 50.04 - 50.04 50.04 519.31%
P/E 8.61 - 18.90 10.90 35.0%
EV/EBITDA 10.92 - 20.50 14.95 85.0%
EPV 8.53 - 12.12 10.32 27.8%
DDM - Stable 14.84 - 34.80 24.82 207.2%
DDM - Multi 15.34 - 29.07 20.19 149.9%

DRX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 234.97
Beta -0.68
Outstanding shares (mil) 29.08
Enterprise Value (mil) 215.88
Market risk premium 5.10%
Cost of Equity 8.31%
Cost of Debt 4.42%
WACC 7.53%