MDS.UN.TO Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of Healthcare Special Opportunities Fund (MDS.UN.TO) is
5.45 CAD. This MDS.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.94 CAD, the upside of Healthcare Special Opportunities Fund is
%.
The range of the Intrinsic Value is 4.67 - 6.62 CAD
MDS.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.67 - 6.62 |
5.45 |
-60.9% |
| DCF (Growth 10y) |
5.18 - 7.18 |
5.99 |
-57.0% |
| DCF (EBITDA 5y) |
2.83 - 6.57 |
3.17 |
-77.3% |
| DCF (EBITDA 10y) |
3.68 - 7.13 |
4.06 |
-70.9% |
| Fair Value |
1.39 - 1.39 |
1.39 |
-90.01% |
| P/E |
1.28 - 6.85 |
3.97 |
-71.6% |
| EV/EBITDA |
1.80 - 13.71 |
7.52 |
-46.0% |
| EPV |
(4.15) - (5.21) |
(4.68) |
-133.6% |
| DDM - Stable |
1.96 - 4.18 |
3.07 |
-78.0% |
| DDM - Multi |
2.97 - 4.70 |
3.63 |
-74.0% |
MDS.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21.89 |
| Beta |
0.49 |
| Outstanding shares (mil) |
1.57 |
| Enterprise Value (mil) |
21.54 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.46% |
| Cost of Debt |
5.00% |
| WACC |
6.68% |