As of 2025-07-12, the Intrinsic Value of Redishred Capital Corp (Pre-Merger) (KUT.V) is 6.36 CAD. This KUT.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.96 CAD, the upside of Redishred Capital Corp (Pre-Merger) is 28.20%.
The range of the Intrinsic Value is 2.60 - 56.19 CAD
Based on its market price of 4.96 CAD and our intrinsic valuation, Redishred Capital Corp (Pre-Merger) (KUT.V) is undervalued by 28.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.60 - 56.19 | 6.36 | 28.2% |
| DCF (Growth 10y) | 4.85 - 83.29 | 10.39 | 109.4% |
| DCF (EBITDA 5y) | 4.63 - 6.26 | 5.30 | 6.9% |
| DCF (EBITDA 10y) | 6.37 - 10.05 | 7.91 | 59.4% |
| Fair Value | 0.95 - 0.95 | 0.95 | -80.84% |
| P/E | 0.54 - 1.51 | 0.60 | -87.8% |
| EV/EBITDA | 5.00 - 6.82 | 5.69 | 14.6% |
| EPV | 6.15 - 12.78 | 9.47 | 90.9% |
| DDM - Stable | 0.35 - 3.03 | 1.69 | -65.9% |
| DDM - Multi | 1.91 - 13.27 | 3.39 | -31.7% |
| Market Cap (mil) | 91.31 |
| Beta | 0.01 |
| Outstanding shares (mil) | 18.41 |
| Enterprise Value (mil) | 127.44 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.83% |
| Cost of Debt | 6.85% |
| WACC | 7.04% |