As of 2025-07-09, the Intrinsic Value of MBN Corp (MBN.TO) is 34.04 CAD. This MBN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.47 CAD, the upside of MBN Corp is 225.10%.
The range of the Intrinsic Value is 30.12 - 39.32 CAD
Based on its market price of 10.47 CAD and our intrinsic valuation, MBN Corp (MBN.TO) is undervalued by 225.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.12 - 39.32 | 34.04 | 225.1% |
| DCF (Growth 10y) | 33.36 - 42.58 | 37.31 | 256.3% |
| DCF (EBITDA 5y) | 31.11 - 48.66 | 41.57 | 297.0% |
| DCF (EBITDA 10y) | 33.63 - 49.12 | 42.40 | 305.0% |
| Fair Value | 14.68 - 14.68 | 14.68 | 40.17% |
| P/E | 9.62 - 16.13 | 12.09 | 15.4% |
| EV/EBITDA | 25.76 - 69.58 | 41.33 | 294.7% |
| EPV | 10.51 - 12.32 | 11.42 | 9.0% |
| DDM - Stable | 15.03 - 26.89 | 20.96 | 100.2% |
| DDM - Multi | 15.14 - 21.41 | 17.76 | 69.6% |
| Market Cap (mil) | 41.81 |
| Beta | 0.37 |
| Outstanding shares (mil) | 3.99 |
| Enterprise Value (mil) | 40.20 |
| Market risk premium | 4.74% |
| Cost of Equity | 12.24% |
| Cost of Debt | 5.00% |
| WACC | 8.60% |