As of 2024-12-15, the Intrinsic Value of East Side Games Group Inc (EAGR.TO) is
2.47 CAD. This EAGR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.60 CAD, the upside of East Side Games Group Inc is
312.00%.
The range of the Intrinsic Value is 1.44 - 12.12 CAD
EAGR.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.44 - 12.12 |
2.47 |
312.0% |
| DCF (Growth 10y) |
1.98 - 15.99 |
3.34 |
455.9% |
| DCF (EBITDA 5y) |
0.42 - 0.43 |
0.42 |
-29.3% |
| DCF (EBITDA 10y) |
0.74 - 0.82 |
0.78 |
29.8% |
| Fair Value |
1.03 - 1.03 |
1.03 |
71.18% |
| P/E |
0.24 - 0.36 |
0.30 |
-49.5% |
| EV/EBITDA |
0.60 - 0.60 |
0.60 |
0.2% |
| EPV |
1.92 - 2.53 |
2.22 |
270.6% |
| DDM - Stable |
0.66 - 7.77 |
4.21 |
602.3% |
| DDM - Multi |
1.17 - 10.58 |
2.09 |
249.0% |
EAGR.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
48.92 |
| Beta |
-0.60 |
| Outstanding shares (mil) |
81.54 |
| Enterprise Value (mil) |
40.61 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.41% |
| Cost of Debt |
5.00% |
| WACC |
6.38% |