As of 2025-06-17, the Intrinsic Value of Ether Capital Corp (ETHC.NE) is 22.52 CAD. This ETHC.NE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.29 CAD, the upside of Ether Capital Corp is 258.10%.
The range of the Intrinsic Value is 18.26 - 29.56 CAD
Based on its market price of 6.29 CAD and our intrinsic valuation, Ether Capital Corp (ETHC.NE) is undervalued by 258.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.26 - 29.56 | 22.52 | 258.1% |
| DCF (Growth 10y) | 23.33 - 37.17 | 28.58 | 354.3% |
| DCF (EBITDA 5y) | 19.72 - 67.05 | 22.52 | 258.1% |
| DCF (EBITDA 10y) | 23.58 - 71.57 | 27.14 | 331.5% |
| Fair Value | 6.77 - 6.77 | 6.77 | 7.61% |
| P/E | 2.53 - 3.80 | 3.16 | -49.7% |
| EV/EBITDA | 0.45 - 8.45 | 3.41 | -45.8% |
| EPV | (1.62) - (2.17) | (1.89) | -130.1% |
| DDM - Stable | 8.03 - 20.53 | 14.28 | 127.1% |
| DDM - Multi | 12.35 - 26.29 | 16.99 | 170.2% |
| Market Cap (mil) | 252.88 |
| Beta | 1.89 |
| Outstanding shares (mil) | 40.20 |
| Enterprise Value (mil) | 252.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.79% |
| Cost of Debt | 5.00% |
| WACC | 6.24% |