As of 2025-06-17, the Intrinsic Value of Gamehost Inc (GH.TO) is 16.80 CAD. This GH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.93 CAD, the upside of Gamehost Inc is 40.80%.
The range of the Intrinsic Value is 13.61 - 21.90 CAD
Based on its market price of 11.93 CAD and our intrinsic valuation, Gamehost Inc (GH.TO) is undervalued by 40.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.61 - 21.90 | 16.80 | 40.8% |
| DCF (Growth 10y) | 15.77 - 24.60 | 19.18 | 60.8% |
| DCF (EBITDA 5y) | 13.11 - 16.07 | 14.39 | 20.6% |
| DCF (EBITDA 10y) | 15.22 - 19.08 | 16.91 | 41.8% |
| Fair Value | 24.27 - 24.27 | 24.27 | 103.46% |
| P/E | 15.06 - 21.59 | 18.54 | 55.4% |
| EV/EBITDA | 11.73 - 14.22 | 12.50 | 4.7% |
| EPV | 13.20 - 17.72 | 15.46 | 29.6% |
| DDM - Stable | 8.65 - 17.78 | 13.21 | 10.8% |
| DDM - Multi | 10.87 - 17.05 | 13.25 | 11.0% |
| Market Cap (mil) | 249.46 |
| Beta | 0.33 |
| Outstanding shares (mil) | 20.91 |
| Enterprise Value (mil) | 280.61 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.89% |
| Cost of Debt | 4.25% |
| WACC | 6.30% |