Is MAGT.TO undervalued or overvalued?

As of 2025-03-16, the Intrinsic Value of Magnet Forensics Inc (MAGT.TO) is 2.84 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 -93.60%. This means that MAGT.TO is overvalued by 93.60%.

The range of the Intrinsic Value is 1.44 - 3.37 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	1.44 - 3.37	2.84	-93.6%
DCF (Growth 10y)	6.29 - 9.98	7.30	-83.5%
DCF (EBITDA 5y)	13.57 - 19.77	16.88	-61.8%
DCF (EBITDA 10y)	19.68 - 32.76	26.24	-40.7%
Fair Value	3.22 - 3.22	3.22	-92.71%
P/E	5.65 - 9.72	7.75	-82.5%
EV/EBITDA	11.38 - 17.01	14.07	-68.2%
EPV	9.03 - 10.33	9.68	-78.1%
DDM - Stable	1.26 - 4.25	2.75	-93.8%
DDM - Multi	4.58 - 12.28	6.70	-84.9%