DRX.TO
Adf Group Inc
Price:  
16.90 
CAD
Volume:  
108,228.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRX.TO Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Adf Group Inc (DRX.TO) is 24.57 CAD. This DRX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.90 CAD, the upside of Adf Group Inc is %.

The range of the Intrinsic Value is 19.53 - 33.60 CAD

16.90 CAD
Stock Price
24.57 CAD
Intrinsic Value
Intrinsic Value Details

DRX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.53 - 33.60 24.57 45.4%
DCF (Growth 10y) 24.54 - 42.04 30.83 82.4%
DCF (EBITDA 5y) 14.24 - 19.23 16.62 -1.6%
DCF (EBITDA 10y) 19.71 - 27.09 23.11 36.8%
Fair Value 27.41 - 27.41 27.41 62.16%
P/E 7.50 - 14.66 10.59 -37.3%
EV/EBITDA 9.51 - 13.08 11.16 -34.0%
EPV 8.43 - 11.49 9.96 -41.1%
DDM - Stable 10.24 - 23.58 16.91 0.1%
DDM - Multi 14.81 - 27.54 19.36 14.6%

DRX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 580.02
Beta -0.29
Outstanding shares (mil) 34.32
Enterprise Value (mil) 556.48
Market risk premium 5.10%
Cost of Equity 6.84%
Cost of Debt 4.42%
WACC 6.60%