Is GRID.TO undervalued or overvalued?

As of 2025-03-16, the Intrinsic Value of Tantalus Systems Holding Inc (GRID.TO) is 3.23 CAD. This GRID.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.78 CAD, the upside of Tantalus Systems Holding Inc is 81.30%. This means that GRID.TO is undervalued by 81.30%.

The range of the Intrinsic Value is 1.65 - 36.77 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	1.65 - 36.77	3.23	81.3%
DCF (Growth 10y)	2.85 - 61.37	5.49	208.4%
DCF (EBITDA 5y)	3.18 - 3.75	3.45	93.8%
DCF (EBITDA 10y)	4.17 - 5.81	4.91	176.0%
Fair Value	-0.17 - -0.17	-0.17	-109.73%
P/E	1.78 - 1.78	1.78	0.1%
EV/EBITDA	1.78 - 1.78	1.78	-0.1%
EPV	(0.74) - (1.37)	(1.05)	-159.2%
DDM - Stable	(0.78) - 74.14	36.68	1960.8%
DDM - Multi	2.29 - (166.76)	4.61	158.8%