As of 2025-07-12, the Intrinsic Value of Descartes Systems Group Inc (DSG.TO) is 119.42 CAD. This DSG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.29 CAD, the upside of Descartes Systems Group Inc is -13.60%.
The range of the Intrinsic Value is 65.75 - 1,155.55 CAD
Based on its market price of 138.29 CAD and our intrinsic valuation, Descartes Systems Group Inc (DSG.TO) is overvalued by 13.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.75 - 1,155.55 | 119.42 | -13.6% |
| DCF (Growth 10y) | 85.61 - 1,471.06 | 154.18 | 11.5% |
| DCF (EBITDA 5y) | 82.97 - 141.08 | 116.80 | -15.5% |
| DCF (EBITDA 10y) | 103.36 - 189.05 | 149.12 | 7.8% |
| Fair Value | 57.54 - 57.54 | 57.54 | -58.39% |
| P/E | 41.89 - 131.09 | 88.16 | -36.2% |
| EV/EBITDA | 99.34 - 169.66 | 132.85 | -3.9% |
| EPV | 50.43 - 77.80 | 64.12 | -53.6% |
| DDM - Stable | 18.16 - 148.36 | 83.26 | -39.8% |
| DDM - Multi | 29.61 - 206.28 | 53.50 | -61.3% |
| Market Cap (mil) | 11,839.01 |
| Beta | 1.31 |
| Outstanding shares (mil) | 85.61 |
| Enterprise Value (mil) | 11,599.02 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.00% |
| Cost of Debt | 5.00% |
| WACC | 6.40% |