The Discounted Cash Flow (DCF) valuation of E-Play Digital Inc (EPY.CN) is (0.08) CAD. With the latest stock price at 0.01 CAD, the upside of E-Play Digital Inc based on DCF is -923.1%.
Based on the latest price of 0.01 CAD and our DCF valuation, E-Play Digital Inc (EPY.CN) is a sell. selling EPY.CN stocks now will result in a potential gain of 923.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 5.3% | 4.6% |
| Long-term Growth Rate | 2.0% - 3.6% | 2.8% |
| Fair Price | (0.49) - (0.05) | (0.08) |
| Upside | -5008.7% - -613.9% | -923.1% |