As of 2025-10-24, the Intrinsic Value of North American Financial 15 Split Corp (FFN.TO) is 1.52 CAD. This FFN.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 8.03 CAD, the upside of North American Financial 15 Split Corp is -81.00%.
The range of the Intrinsic Value is (0.36) - 3.47 CAD
Based on its market price of 8.03 CAD and our intrinsic valuation, North American Financial 15 Split Corp (FFN.TO) is overvalued by 81.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (260.79) - (45.97) | (72.75) | -1006.0% |
| DCF (Growth 10y) | (65.11) - (376.48) | (104.10) | -1396.4% |
| DCF (EBITDA 5y) | (0.36) - 3.47 | 1.52 | -81.0% |
| DCF (EBITDA 10y) | (8.29) - (3.15) | (1,234.50) | -123450.0% |
| Fair Value | 165.56 - 165.56 | 165.56 | 1,961.83% |
| P/E | 72.00 - 121.61 | 109.16 | 1259.4% |
| EV/EBITDA | 5.13 - 8.04 | 6.75 | -15.9% |
| EPV | (4.79) - (3.74) | (4.26) | -153.1% |
| DDM - Stable | 22.70 - 92.64 | 57.67 | 618.2% |
| DDM - Multi | 56.16 - 169.81 | 83.46 | 939.4% |
| Market Cap (mil) | 508.54 |
| Beta | 3.04 |
| Outstanding shares (mil) | 63.33 |
| Enterprise Value (mil) | 508.54 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.44% |
| Cost of Debt | 5.00% |
| WACC | 6.73% |