The Discounted Cash Flow (DCF) valuation of E-Play Digital Inc (EPY.CN) is (0.09) CAD. With the latest stock price at 0.01 CAD, the upside of E-Play Digital Inc based on DCF is -977.9%.
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 977.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.8% | 5.1% |
| Long-term Growth Rate | 3.0% - 3.9% | 3.5% |
| Fair Price | (0.29) - (0.06) | (0.09) |
| Upside | -3022.3% - -668.9% | -977.9% |