As of 2025-12-21, the Intrinsic Value of Financial 15 Split Corp (FTN.TO) is 47.80 CAD. This FTN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.87 CAD, the upside of Financial 15 Split Corp is 339.70%.
The range of the Intrinsic Value is 40.81 - 57.50 CAD
Based on its market price of 10.87 CAD and our intrinsic valuation, Financial 15 Split Corp (FTN.TO) is undervalued by 339.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.81 - 57.50 | 47.80 | 339.7% |
| DCF (Growth 10y) | 45.28 - 61.60 | 52.15 | 379.8% |
| DCF (EBITDA 5y) | 33.04 - 37.61 | 35.27 | 224.5% |
| DCF (EBITDA 10y) | 39.50 - 45.78 | 42.52 | 291.1% |
| Fair Value | 86.85 - 86.85 | 86.85 | 698.98% |
| P/E | 28.64 - 116.75 | 61.12 | 462.3% |
| EV/EBITDA | 8.72 - 12.50 | 10.67 | -1.8% |
| EPV | 6.73 - 9.57 | 8.15 | -25.0% |
| DDM - Stable | 18.99 - 34.15 | 26.57 | 144.4% |
| DDM - Multi | 29.97 - 41.01 | 34.57 | 218.1% |
| Market Cap (mil) | 729.70 |
| Beta | 1.78 |
| Outstanding shares (mil) | 67.13 |
| Enterprise Value (mil) | 1,234.08 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.48% |
| Cost of Debt | 5.00% |
| WACC | 7.98% |