IMAX
Imax Corp
Price:  
24.35 
USD
Volume:  
654,838.00
Canada | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IMAX Intrinsic Value

-1.60 %
Upside

As of 2024-11-12, the Intrinsic Value of Imax Corp (IMAX) is 23.96 USD. This IMAX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.35 USD, the upside of Imax Corp is -1.60%.

The range of the Intrinsic Value is 12.41 - 120.56 USD

24.35 USD
Stock Price
23.96 USD
Intrinsic Value
Intrinsic Value Details

IMAX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.41 - 120.56 23.96 -1.6%
DCF (Growth 10y) 16.87 - 146.76 30.83 26.6%
DCF (EBITDA 5y) 7.57 - 13.87 11.63 -52.2%
DCF (EBITDA 10y) 11.16 - 19.59 16.10 -33.9%
Fair Value 2.21 - 2.21 2.21 -90.92%
P/E 4.50 - 11.77 7.08 -70.9%
EV/EBITDA 8.65 - 20.44 14.25 -41.5%
EPV 13.34 - 21.18 17.26 -29.1%
DDM - Stable 5.91 - 42.39 24.15 -0.8%
DDM - Multi 14.52 - 81.05 24.63 1.2%

IMAX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,282.76
Beta -0.78
Outstanding shares (mil) 52.68
Enterprise Value (mil) 1,454.56
Market risk premium 4.60%
Cost of Equity 6.59%
Cost of Debt 6.63%
WACC 6.30%