As of 2024-12-14, the Intrinsic Value of illumin Holdings Inc (ILLM.TO) is
2.95 CAD. This ILLM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 2.00 CAD, the upside of illumin Holdings Inc is
47.50%.
The range of the Intrinsic Value is 1.96 - 8.97 CAD
ILLM.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.52) - 0.15 |
(0.23) |
-111.3% |
| DCF (Growth 10y) |
1.96 - 8.97 |
2.95 |
47.5% |
| DCF (EBITDA 5y) |
0.94 - 1.21 |
0.95 |
-52.4% |
| DCF (EBITDA 10y) |
1.36 - 1.89 |
1.42 |
-29.0% |
| Fair Value |
-0.57 - -0.57 |
-0.57 |
-128.65% |
| P/E |
(0.52) - (0.42) |
(0.47) |
-123.5% |
| EV/EBITDA |
0.76 - 0.68 |
0.77 |
-61.3% |
| EPV |
1.69 - 1.96 |
1.82 |
-8.8% |
| DDM - Stable |
(1.60) - (11.76) |
(6.68) |
-433.9% |
| DDM - Multi |
0.07 - 0.41 |
0.12 |
-94.1% |
ILLM.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
101.88 |
| Beta |
2.68 |
| Outstanding shares (mil) |
50.94 |
| Enterprise Value (mil) |
56.98 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.95% |
| Cost of Debt |
5.00% |
| WACC |
6.76% |