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 -956.2%.
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 956.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 5.1% | 4.4% |
| Long-term Growth Rate | 2.0% - 3.5% | 2.7% |
| Fair Price | (0.49) - (0.05) | (0.09) |
| Upside | -5024.1% - -632.9% | -956.2% |