As of 2025-12-23, the Intrinsic Value of D2L Inc (DTOL.TO) is 22.90 CAD. This DTOL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.37 CAD, the upside of D2L Inc is 59.30%.
The range of the Intrinsic Value is 14.68 - 72.64 CAD
Based on its market price of 14.37 CAD and our intrinsic valuation, D2L Inc (DTOL.TO) is undervalued by 59.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.68 - 72.64 | 22.90 | 59.3% |
| DCF (Growth 10y) | 19.85 - 97.37 | 30.88 | 114.9% |
| DCF (EBITDA 5y) | 13.48 - 16.50 | 15.99 | 11.3% |
| DCF (EBITDA 10y) | 17.84 - 22.66 | 21.39 | 48.8% |
| Fair Value | 19.03 - 19.03 | 19.03 | 32.42% |
| P/E | 6.11 - 9.48 | 7.87 | -45.2% |
| EV/EBITDA | 8.78 - 14.51 | 12.31 | -14.3% |
| EPV | 0.98 - 0.54 | 0.76 | -94.7% |
| DDM - Stable | 12.70 - 96.59 | 54.65 | 280.3% |
| DDM - Multi | 12.41 - 72.50 | 21.11 | 46.9% |
| Market Cap (mil) | 786.90 |
| Beta | 1.73 |
| Outstanding shares (mil) | 54.76 |
| Enterprise Value (mil) | 649.68 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.95% |
| Cost of Debt | 4.25% |
| WACC | 5.92% |