As of 2024-12-13, the Intrinsic Value of Imax Corp (IMAX) is
32.37 USD. This IMAX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.86 USD, the upside of Imax Corp is
25.20%.
The range of the Intrinsic Value is 18.02 - 119.92 USD
32.37 USD
Intrinsic Value
IMAX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.02 - 119.92 |
32.37 |
25.2% |
| DCF (Growth 10y) |
25.98 - 157.79 |
44.65 |
72.6% |
| DCF (EBITDA 5y) |
4.78 - 16.37 |
10.06 |
-61.1% |
| DCF (EBITDA 10y) |
10.51 - 25.36 |
17.00 |
-34.3% |
| Fair Value |
2.21 - 2.21 |
2.21 |
-91.45% |
| P/E |
5.83 - 10.57 |
8.22 |
-68.2% |
| EV/EBITDA |
3.18 - 18.21 |
8.75 |
-66.2% |
| EPV |
13.33 - 20.16 |
16.74 |
-35.3% |
| DDM - Stable |
5.92 - 33.63 |
19.77 |
-23.5% |
| DDM - Multi |
18.84 - 83.00 |
30.69 |
18.7% |
IMAX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,362.30 |
| Beta |
-0.50 |
| Outstanding shares (mil) |
52.68 |
| Enterprise Value (mil) |
1,534.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.71% |
| Cost of Debt |
6.63% |
| WACC |
6.42% |