As of 2025-05-25, the Intrinsic Value of Intermap Technologies Corp (IMP.TO) is 4.01 CAD. This IMP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.36 CAD, the upside of Intermap Technologies Corp is 70.00%.
The range of the Intrinsic Value is 2.76 - 7.97 CAD
Based on its market price of 2.36 CAD and our intrinsic valuation, Intermap Technologies Corp (IMP.TO) is undervalued by 70.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.76 - 7.97 | 4.01 | 70.0% |
| DCF (Growth 10y) | 4.67 - 13.53 | 6.81 | 188.6% |
| DCF (EBITDA 5y) | 3.57 - 8.69 | 6.02 | 155.0% |
| DCF (EBITDA 10y) | 5.08 - 12.31 | 8.40 | 255.8% |
| Fair Value | 1.21 - 1.21 | 1.21 | -48.57% |
| P/E | 0.73 - 2.09 | 1.50 | -36.3% |
| EV/EBITDA | 1.01 - 2.36 | 1.80 | -23.8% |
| EPV | (0.43) - (0.67) | (0.55) | -123.4% |
| DDM - Stable | 0.58 - 2.37 | 1.48 | -37.4% |
| DDM - Multi | 3.10 - 9.90 | 4.73 | 100.6% |
| Market Cap (mil) | 139.52 |
| Beta | 3.29 |
| Outstanding shares (mil) | 59.12 |
| Enterprise Value (mil) | 130.79 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.84% |
| Cost of Debt | 4.25% |
| WACC | 5.82% |