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 -1010.2%.
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 1010.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 4.9% | 4.4% |
| Long-term Growth Rate | 2.0% - 3.6% | 2.8% |
| Fair Price | (0.49) - (0.06) | (0.09) |
| Upside | -4996.6% - -666.6% | -1010.2% |