As of 2024-12-15, the Intrinsic Value of Adf Group Inc (DRX.TO) is
24.95 CAD. This DRX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.70 CAD, the upside of Adf Group Inc is
157.20%.
The range of the Intrinsic Value is 20.71 - 31.69 CAD
24.95 CAD
Intrinsic Value
DRX.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.71 - 31.69 |
24.95 |
157.2% |
| DCF (Growth 10y) |
26.25 - 39.89 |
31.53 |
225.1% |
| DCF (EBITDA 5y) |
16.35 - 20.84 |
18.76 |
93.4% |
| DCF (EBITDA 10y) |
22.54 - 29.28 |
25.93 |
167.3% |
| Fair Value |
44.79 - 44.79 |
44.79 |
361.79% |
| P/E |
10.78 - 19.60 |
13.07 |
34.8% |
| EV/EBITDA |
11.31 - 18.63 |
14.97 |
54.4% |
| EPV |
9.18 - 11.95 |
10.57 |
8.9% |
| DDM - Stable |
13.68 - 27.92 |
20.80 |
114.5% |
| DDM - Multi |
15.29 - 24.99 |
19.03 |
96.2% |
DRX.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
286.79 |
| Beta |
-0.61 |
| Outstanding shares (mil) |
29.57 |
| Enterprise Value (mil) |
257.97 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.97% |
| Cost of Debt |
4.42% |
| WACC |
7.36% |