As of 2024-12-12, the Intrinsic Value of Magnet Forensics Inc (MAGT.TO) is
2.74 CAD. This MAGT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.24 CAD, the upside of Magnet Forensics Inc is
-93.80%.
The range of the Intrinsic Value is 1.35 - 3.28 CAD
MAGT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.35 - 3.28 |
2.74 |
-93.8% |
| DCF (Growth 10y) |
6.29 - 9.98 |
7.31 |
-83.5% |
| DCF (EBITDA 5y) |
12.85 - 21.07 |
15.31 |
-65.4% |
| DCF (EBITDA 10y) |
18.72 - 35.23 |
23.74 |
-46.3% |
| Fair Value |
3.18 - 3.18 |
3.18 |
-92.82% |
| P/E |
7.11 - 12.14 |
9.99 |
-77.4% |
| EV/EBITDA |
10.78 - 21.12 |
14.07 |
-68.2% |
| EPV |
9.00 - 10.22 |
9.61 |
-78.3% |
| DDM - Stable |
1.28 - 4.28 |
2.78 |
-93.7% |
| DDM - Multi |
4.70 - 12.39 |
6.84 |
-84.5% |
MAGT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,808.19 |
| Beta |
1.01 |
| Outstanding shares (mil) |
40.87 |
| Enterprise Value (mil) |
1,609.99 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.80% |
| Cost of Debt |
4.25% |
| WACC |
8.77% |