FTRP.TO
Field Trip Health Ltd
Price:  
3.74 
CAD
Volume:  
38,790.00
Canada | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FTRP.TO Intrinsic Value

-180,112.60 %
Upside

What is the intrinsic value of FTRP.TO?

As of 2025-07-01, the Intrinsic Value of Field Trip Health Ltd (FTRP.TO) is (6,732.47) CAD. This FTRP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.74 CAD, the upside of Field Trip Health Ltd is -180,112.60%.

The range of the Intrinsic Value is (25,410.14) - (3,907.32) CAD

Is FTRP.TO undervalued or overvalued?

Based on its market price of 3.74 CAD and our intrinsic valuation, Field Trip Health Ltd (FTRP.TO) is overvalued by 180,112.60%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

3.74 CAD
Stock Price
(6,732.47) CAD
Intrinsic Value
Intrinsic Value Details

FTRP.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (25,410.14) - (3,907.32) (6,732.47) -180112.6%
DCF (Growth 10y) (60,155.94) - (417,449.11) (107,060.48) -2862679.7%
DCF (EBITDA 5y) (2,426.74) - (2,889.92) (1,234.50) -123450.0%
DCF (EBITDA 10y) (37,996.50) - (48,896.00) (1,234.50) -123450.0%
Fair Value -15.43 - -15.43 -15.43 -512.49%
P/E (36.04) - (49.06) (42.66) -1240.5%
EV/EBITDA (49.92) - (33.52) (44.07) -1278.2%
EPV (9.55) - (13.15) (11.35) -403.5%
DDM - Stable (35.46) - (181.21) (108.33) -2996.6%
DDM - Multi (2,099.31) - (8,528.28) (3,392.35) -90804.5%

FTRP.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 66.29
Beta 1.04
Outstanding shares (mil) 17.73
Enterprise Value (mil) 31.63
Market risk premium 5.10%
Cost of Equity 7.81%
Cost of Debt 5.00%
WACC 6.56%