As of 2024-12-15, the Intrinsic Value of MDA Ltd (MDA.TO) is
19.00 CAD. This MDA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.39 CAD, the upside of MDA Ltd is
-33.10%.
The range of the Intrinsic Value is 11.83 - 40.84 CAD
19.00 CAD
Intrinsic Value
MDA.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.83 - 40.84 |
19.00 |
-33.1% |
| DCF (Growth 10y) |
30.91 - 97.22 |
47.38 |
66.9% |
| DCF (EBITDA 5y) |
37.90 - 52.31 |
41.89 |
47.6% |
| DCF (EBITDA 10y) |
49.78 - 74.23 |
57.64 |
103.0% |
| Fair Value |
14.08 - 14.08 |
14.08 |
-50.42% |
| P/E |
12.80 - 16.72 |
15.53 |
-45.3% |
| EV/EBITDA |
17.75 - 26.68 |
22.11 |
-22.1% |
| EPV |
0.88 - 1.98 |
1.43 |
-95.0% |
| DDM - Stable |
5.28 - 18.21 |
11.75 |
-58.6% |
| DDM - Multi |
22.71 - 61.38 |
33.21 |
17.0% |
MDA.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,418.38 |
| Beta |
1.68 |
| Outstanding shares (mil) |
120.41 |
| Enterprise Value (mil) |
3,677.48 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.13% |
| Cost of Debt |
6.40% |
| WACC |
8.55% |