GSY.TO
goeasy Ltd
Price:  
169.63 
CAD
Volume:  
62,603.00
Canada | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GSY.TO Intrinsic Value

136.80 %
Upside

What is the intrinsic value of GSY.TO?

As of 2025-07-13, the Intrinsic Value of goeasy Ltd (GSY.TO) is 401.63 CAD. This GSY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 169.63 CAD, the upside of goeasy Ltd is 136.80%.

The range of the Intrinsic Value is 293.47 - 571.50 CAD

Is GSY.TO undervalued or overvalued?

Based on its market price of 169.63 CAD and our intrinsic valuation, goeasy Ltd (GSY.TO) is undervalued by 136.80%.

169.63 CAD
Stock Price
401.63 CAD
Intrinsic Value
Intrinsic Value Details

GSY.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 293.47 - 571.50 401.63 136.8%
DCF (Growth 10y) 435.56 - 782.33 570.96 236.6%
DCF (EBITDA 5y) 331.88 - 485.12 391.28 130.7%
DCF (EBITDA 10y) 467.73 - 690.04 557.42 228.6%
Fair Value 405.74 - 405.74 405.74 139.19%
P/E 136.65 - 160.02 146.31 -13.7%
EV/EBITDA 97.03 - 296.07 197.01 16.1%
EPV 299.41 - 478.21 388.81 129.2%
DDM - Stable 77.73 - 172.67 125.20 -26.2%
DDM - Multi 136.60 - 246.51 176.67 4.1%

GSY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,754.79
Beta 1.14
Outstanding shares (mil) 16.24
Enterprise Value (mil) 6,481.23
Market risk premium 5.10%
Cost of Equity 12.04%
Cost of Debt 6.40%
WACC 7.84%