As of 2024-12-15, the Intrinsic Value of goeasy Ltd (GSY.TO) is
365.22 CAD. This GSY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 161.86 CAD, the upside of goeasy Ltd is
125.60%.
The range of the Intrinsic Value is 261.20 - 536.35 CAD
365.22 CAD
Intrinsic Value
GSY.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
261.20 - 536.35 |
365.22 |
125.6% |
| DCF (Growth 10y) |
419.83 - 786.56 |
558.87 |
245.3% |
| DCF (EBITDA 5y) |
202.14 - 329.02 |
279.61 |
72.8% |
| DCF (EBITDA 10y) |
358.51 - 551.47 |
465.67 |
187.7% |
| Fair Value |
423.71 - 423.71 |
423.71 |
161.78% |
| P/E |
135.05 - 161.06 |
145.57 |
-10.1% |
| EV/EBITDA |
65.59 - 217.18 |
141.05 |
-12.9% |
| EPV |
259.62 - 426.56 |
343.09 |
112.0% |
| DDM - Stable |
100.50 - 220.07 |
160.28 |
-1.0% |
| DDM - Multi |
158.26 - 275.64 |
201.57 |
24.5% |
GSY.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,711.16 |
| Beta |
0.58 |
| Outstanding shares (mil) |
16.75 |
| Enterprise Value (mil) |
5,990.78 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.87% |
| Cost of Debt |
5.78% |
| WACC |
6.97% |