As of 2025-05-12, the Intrinsic Value of Indigo Books and Music Inc (IDG.TO) is (3.65) CAD. This IDG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.49 CAD, the upside of Indigo Books and Music Inc is -246.60%.
The range of the Intrinsic Value is (5.81) - 0.18 CAD
Based on its market price of 2.49 CAD and our intrinsic valuation, Indigo Books and Music Inc (IDG.TO) is overvalued by 246.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.81) - 0.18 | (3.65) | -246.6% |
| DCF (Growth 10y) | (3.09) - 3.94 | (0.53) | -121.3% |
| DCF (EBITDA 5y) | (4.01) - (2.32) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1.85) - 0.66 | (1,234.50) | -123450.0% |
| Fair Value | -15.08 - -15.08 | -15.08 | -705.44% |
| P/E | (26.77) - (32.26) | (29.32) | -1277.6% |
| EV/EBITDA | (12.28) - (3.96) | (8.16) | -427.8% |
| EPV | (6.73) - (5.30) | (6.02) | -341.7% |
| DDM - Stable | (7.13) - (28.19) | (17.66) | -809.3% |
| DDM - Multi | (0.09) - (0.04) | (0.07) | -103.0% |
| Market Cap (mil) | 68.89 |
| Beta | -0.80 |
| Outstanding shares (mil) | 27.67 |
| Enterprise Value (mil) | 448.19 |
| Market risk premium | 5.10% |
| Cost of Equity | 21.62% |
| Cost of Debt | 7.00% |
| WACC | 8.39% |