Is KSI.TO undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of Kneat.com Inc (KSI.TO) is 9.53 CAD. This KSI.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 6.51 CAD, the upside of Kneat.com Inc is 42.90%. This means that KSI.TO is undervalued by 42.90%.

The range of the Intrinsic Value is 9.07 - 10.03 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	(7.83) - (3.92)	(5.21)	-178.1%
DCF (Growth 10y)	(4.49) - (8.35)	(5.78)	-186.6%
DCF (EBITDA 5y)	9.07 - 10.03	9.53	42.9%
DCF (EBITDA 10y)	14.47 - 17.79	16.04	140.5%
Fair Value	-0.41 - -0.41	-0.41	-106.16%
EV/EBITDA	6.66 - 6.67	6.67	-0.0%
EPV	(1.39) - (1.80)	(1.60)	-123.9%
DDM - Stable	(0.68) - (1.76)	(1.22)	-118.3%
DDM - Multi	(0.93) - (1.90)	(1.25)	-118.8%