As of 2025-07-05, the Intrinsic Value of Adf Group Inc (DRX.TO) is 31.73 CAD. This DRX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.22 CAD, the upside of Adf Group Inc is 286.00%.
The range of the Intrinsic Value is 26.01 - 41.34 CAD
Based on its market price of 8.22 CAD and our intrinsic valuation, Adf Group Inc (DRX.TO) is undervalued by 286.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.01 - 41.34 | 31.73 | 286.0% |
| DCF (Growth 10y) | 28.62 - 44.63 | 34.62 | 321.1% |
| DCF (EBITDA 5y) | 22.65 - 46.57 | 29.15 | 254.6% |
| DCF (EBITDA 10y) | 26.28 - 49.82 | 32.89 | 300.1% |
| Fair Value | 45.66 - 45.66 | 45.66 | 455.53% |
| P/E | 8.51 - 17.03 | 10.87 | 32.2% |
| EV/EBITDA | 16.80 - 45.77 | 23.21 | 182.3% |
| EPV | 16.14 - 22.36 | 19.25 | 134.2% |
| DDM - Stable | 13.19 - 28.40 | 20.80 | 153.0% |
| DDM - Multi | 15.22 - 26.69 | 19.49 | 137.1% |
| Market Cap (mil) | 226.23 |
| Beta | 0.37 |
| Outstanding shares (mil) | 27.52 |
| Enterprise Value (mil) | 195.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.24% |
| Cost of Debt | 4.68% |
| WACC | 7.49% |