Is FTU.TO undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of US Financial 15 Split Corp (FTU.TO) is 2.59 CAD. This FTU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.43 CAD, the upside of US Financial 15 Split Corp is 510.10%. This means that FTU.TO is undervalued by 510.10%.
The range of the Intrinsic Value is 1.29 - 4.61 CAD
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 1.29 - 4.61 | 2.59 | 510.1% |
DCF (Growth 10y) | 2.08 - 5.42 | 3.40 | 699.6% |
DCF (EBITDA 5y) | (1.06) - (0.19) | (1,234.50) | -123450.0% |
DCF (EBITDA 10y) | (0.10) - 0.84 | 0.36 | -15.6% |
Fair Value | -3.41 - -3.41 | -3.41 | -903.02% |
P/E | (1.97) - (5.17) | (2.46) | -678.2% |
EV/EBITDA | (2.07) - (1.20) | (1.63) | -483.6% |
EPV | (4.05) - (3.84) | (3.95) | -1028.4% |
DDM - Stable | (3.68) - (15.99) | (9.84) | -2414.3% |
DDM - Multi | (2.79) - (11.30) | (4.69) | -1204.6% |
Market Cap (mil) | 0.78 |
Beta | 3.55 |
Outstanding shares (mil) | 1.83 |
Enterprise Value (mil) | 10.97 |
Market risk premium | 5.10% |
Cost of Equity | 8.91% |
Cost of Debt | 5.00% |
WACC | 4.03% |