IMAX
Imax Corp
Price:  
17.13 
USD
Volume:  
1,480,338.00
Canada | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IMAX Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Imax Corp (IMAX) is 17.27 USD. This IMAX valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 17.13 USD, the upside of Imax Corp is %.

The range of the Intrinsic Value is 7.25 - 201.61 USD

17.13 USD
Stock Price
17.27 USD
Intrinsic Value
Intrinsic Value Details

IMAX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (18.54) - (3.98) (4.73) -127.6%
DCF (Growth 10y) 7.25 - 201.61 17.27 0.8%
DCF (EBITDA 5y) 1.55 - 2.40 2.04 -88.1%
DCF (EBITDA 10y) 5.48 - 8.09 6.82 -60.2%
Fair Value 11.67 - 11.67 11.67 -31.85%
P/E 8.10 - 14.88 11.49 -32.9%
EV/EBITDA (1.51) - 14.06 6.43 -62.5%
EPV 1.97 - 4.37 3.17 -81.5%
DDM - Stable 6.68 - 56.73 31.71 85.1%
DDM - Multi 6.76 - 45.07 11.80 -31.1%

IMAX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 935.47
Beta 0.29
Outstanding shares (mil) 54.61
Enterprise Value (mil) 1,078.77
Market risk premium 4.60%
Cost of Equity 6.68%
Cost of Debt 6.87%
WACC 6.29%