As of 2024-07-27, the Intrinsic Value of Imax Corp (IMAX) is
26.28 USD. This IMAX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 20.09 USD, the upside of Imax Corp is
%.
The range of the Intrinsic Value is 15.14 - 73.06 USD
26.28 USD
Intrinsic Value
IMAX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.14 - 73.06 |
26.28 |
30.8% |
| DCF (Growth 10y) |
23.15 - 100.81 |
38.18 |
90.0% |
| DCF (EBITDA 5y) |
7.25 - 12.68 |
10.84 |
-46.0% |
| DCF (EBITDA 10y) |
13.29 - 21.51 |
18.22 |
-9.3% |
| Fair Value |
2.49 - 2.49 |
2.49 |
-87.60% |
| P/E |
4.27 - 13.65 |
7.84 |
-61.0% |
| EV/EBITDA |
8.45 - 15.89 |
12.27 |
-38.9% |
| EPV |
12.64 - 19.44 |
16.04 |
-20.2% |
| DDM - Stable |
6.07 - 24.85 |
15.46 |
-23.0% |
| DDM - Multi |
16.80 - 53.67 |
25.62 |
27.5% |
IMAX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,057.14 |
| Beta |
-0.25 |
| Outstanding shares (mil) |
52.62 |
| Enterprise Value (mil) |
1,274.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.77% |
| Cost of Debt |
6.65% |
| WACC |
6.37% |