What is the intrinsic value of GLO.TO?

As of 2025-05-25, the Intrinsic Value of Global Atomic Corp (GLO.TO) is 1.17 CAD. This GLO.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.91 CAD, the upside of Global Atomic Corp is 28.50%.

The range of the Intrinsic Value is 0.82 - 1.58 CAD

Is GLO.TO undervalued or overvalued?

Based on its market price of 0.91 CAD and our intrinsic valuation, Global Atomic Corp (GLO.TO) is undervalued by 28.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(9.40) - (0.95)	(1.72)	-288.7%
DCF (Growth 10y)	(1.58) - (15.52)	(2.85)	-413.5%
DCF (EBITDA 5y)	0.82 - 1.58	1.17	28.5%
DCF (EBITDA 10y)	0.39 - 1.29	0.78	-14.6%
Fair Value	0.13 - 0.13	0.13	-86.19%
P/E	0.76 - 0.96	0.91	-0.0%
EV/EBITDA	(0.35) - 2.52	0.90	-0.8%
EPV	(1.32) - (2.19)	(1.76)	-293.2%
DDM - Stable	0.28 - 3.58	1.93	111.9%
DDM - Multi	0.29 - 3.07	0.54	-40.4%