As of 2024-07-27, the Intrinsic Value of Firm Capital Mortgage Investment Corp (FC.TO) is 13.70 CAD. This FC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.79 CAD, the upside of Firm Capital Mortgage Investment Corp is %.

The range of the Intrinsic Value is 7.54 - 34.86 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	7.54 - 34.86	13.70	16.2%
DCF (Growth 10y)	7.81 - 32.16	13.34	13.2%
DCF (EBITDA 5y)	6.48 - 15.22	7.06	-40.2%
DCF (EBITDA 10y)	7.00 - 15.49	7.98	-32.3%
Fair Value	5.94 - 5.94	5.94	-49.58%
P/E	9.42 - 17.48	13.44	14.0%
EV/EBITDA	10.73 - 25.63	11.81	0.2%
EPV	5.74 - 9.72	7.73	-34.4%
DDM - Stable	9.22 - 34.70	21.96	86.2%
DDM - Multi	7.28 - 18.97	10.27	-12.9%