As of 2025-05-24, the Intrinsic Value of MDA Ltd (MDA.TO) is 26.01 CAD. This MDA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.13 CAD, the upside of MDA Ltd is -7.50%.
The range of the Intrinsic Value is 18.77 - 43.60 CAD
Based on its market price of 28.13 CAD and our intrinsic valuation, MDA Ltd (MDA.TO) is overvalued by 7.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.77 - 43.60 | 26.01 | -7.5% |
| DCF (Growth 10y) | 46.78 - 111.34 | 65.66 | 133.4% |
| DCF (EBITDA 5y) | 56.19 - 63.82 | 59.05 | 109.9% |
| DCF (EBITDA 10y) | 83.02 - 102.93 | 91.26 | 224.4% |
| Fair Value | 20.07 - 20.07 | 20.07 | -28.65% |
| P/E | 19.91 - 28.83 | 24.88 | -11.5% |
| EV/EBITDA | 26.01 - 39.46 | 31.40 | 11.6% |
| EPV | 5.40 - 6.37 | 5.89 | -79.1% |
| DDM - Stable | 7.64 - 23.07 | 15.35 | -45.4% |
| DDM - Multi | 31.71 - 75.14 | 44.68 | 58.8% |
| Market Cap (mil) | 3,451.27 |
| Beta | 1.37 |
| Outstanding shares (mil) | 122.69 |
| Enterprise Value (mil) | 3,213.07 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.25% |
| Cost of Debt | 5.68% |
| WACC | 9.05% |