As of 2025-07-05, the Intrinsic Value of goeasy Ltd (GSY.TO) is 404.40 CAD. This GSY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 169.79 CAD, the upside of goeasy Ltd is 138.20%.
The range of the Intrinsic Value is 294.64 - 577.75 CAD
Based on its market price of 169.79 CAD and our intrinsic valuation, goeasy Ltd (GSY.TO) is undervalued by 138.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 294.64 - 577.75 | 404.40 | 138.2% |
| DCF (Growth 10y) | 437.17 - 790.59 | 574.69 | 238.5% |
| DCF (EBITDA 5y) | 334.79 - 491.88 | 398.59 | 134.8% |
| DCF (EBITDA 10y) | 470.94 - 698.58 | 565.46 | 233.0% |
| Fair Value | 405.74 - 405.74 | 405.74 | 138.96% |
| P/E | 136.98 - 163.27 | 148.18 | -12.7% |
| EV/EBITDA | 101.36 - 301.45 | 201.45 | 18.6% |
| EPV | 300.58 - 482.86 | 391.72 | 130.7% |
| DDM - Stable | 78.01 - 174.84 | 126.42 | -25.5% |
| DDM - Multi | 137.18 - 249.98 | 178.06 | 4.9% |
| Market Cap (mil) | 2,757.39 |
| Beta | 1.10 |
| Outstanding shares (mil) | 16.24 |
| Enterprise Value (mil) | 6,483.83 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.96% |
| Cost of Debt | 6.40% |
| WACC | 7.81% |