As of 2025-09-16, the Intrinsic Value of Genesis Land Development Corp (GDC.TO) is 10.80 CAD. This GDC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.46 CAD, the upside of Genesis Land Development Corp is 212.20%.
The range of the Intrinsic Value is 8.88 - 13.66 CAD
Based on its market price of 3.46 CAD and our intrinsic valuation, Genesis Land Development Corp (GDC.TO) is undervalued by 212.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.88 - 13.66 | 10.80 | 212.2% |
| DCF (Growth 10y) | 11.25 - 16.67 | 13.44 | 288.4% |
| DCF (EBITDA 5y) | 5.81 - 8.56 | 7.21 | 108.5% |
| DCF (EBITDA 10y) | 8.33 - 11.54 | 9.92 | 186.7% |
| Fair Value | 16.47 - 16.47 | 16.47 | 376.05% |
| P/E | 4.78 - 7.28 | 6.13 | 77.1% |
| EV/EBITDA | 3.51 - 8.00 | 5.14 | 48.5% |
| EPV | 2.80 - 3.85 | 3.32 | -3.9% |
| DDM - Stable | 5.35 - 10.58 | 7.96 | 130.1% |
| DDM - Multi | 6.34 - 9.73 | 7.68 | 121.9% |
| Market Cap (mil) | 196.11 |
| Beta | 0.35 |
| Outstanding shares (mil) | 56.68 |
| Enterprise Value (mil) | 314.36 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.61% |
| Cost of Debt | 5.00% |
| WACC | 6.09% |