As of 2024-12-11, the Intrinsic Value of Dexterra Group Inc (DXT.TO) is
20.80 CAD. This DXT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.45 CAD, the upside of Dexterra Group Inc is
179.30%.
The range of the Intrinsic Value is 11.38 - 80.73 CAD
20.80 CAD
Intrinsic Value
DXT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.38 - 80.73 |
20.80 |
179.3% |
| DCF (Growth 10y) |
13.82 - 89.44 |
24.24 |
225.4% |
| DCF (EBITDA 5y) |
15.41 - 19.64 |
17.48 |
134.6% |
| DCF (EBITDA 10y) |
16.36 - 25.47 |
20.42 |
174.1% |
| Fair Value |
1.00 - 1.00 |
1.00 |
-86.64% |
| P/E |
5.71 - 12.62 |
8.89 |
19.3% |
| EV/EBITDA |
10.90 - 14.38 |
12.08 |
62.2% |
| EPV |
8.00 - 17.58 |
12.79 |
71.7% |
| DDM - Stable |
2.08 - 8.99 |
5.54 |
-25.7% |
| DDM - Multi |
17.99 - 52.65 |
25.98 |
248.8% |
DXT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
475.60 |
| Beta |
0.75 |
| Outstanding shares (mil) |
63.84 |
| Enterprise Value (mil) |
592.90 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.84% |
| Cost of Debt |
16.75% |
| WACC |
8.86% |