Is MDA.TO undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of MDA Ltd (MDA.TO) is 22.70 CAD. This MDA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.93 CAD, the upside of MDA Ltd is -18.70%. This means that MDA.TO is overvalued by 18.70%.
The range of the Intrinsic Value is 14.84 - 46.92 CAD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.84 - 46.92 | 22.70 | -18.7% |
| DCF (Growth 10y) | 49.66 - 157.35 | 76.10 | 172.5% |
| DCF (EBITDA 5y) | 49.25 - 66.34 | 58.01 | 107.7% |
| DCF (EBITDA 10y) | 78.60 - 114.93 | 96.16 | 244.3% |
| Fair Value | 16.26 - 16.26 | 16.26 | -41.77% |
| P/E | 15.04 - 25.73 | 21.28 | -23.8% |
| EV/EBITDA | 20.72 - 33.06 | 26.10 | -6.6% |
| EPV | 3.91 - 5.19 | 4.55 | -83.7% |
| DDM - Stable | 6.21 - 21.48 | 13.85 | -50.4% |
| DDM - Multi | 32.10 - 88.44 | 47.37 | 69.6% |
| Market Cap (mil) | 3,408.86 |
| Beta | 1.10 |
| Outstanding shares (mil) | 122.05 |
| Enterprise Value (mil) | 3,378.96 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.03% |
| Cost of Debt | 5.88% |
| WACC | 8.40% |