As of 2025-06-02, the Intrinsic Value of Mainstreet Equity Corp (MEQ.TO) is 233.03 CAD. This MEQ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 194.73 CAD, the upside of Mainstreet Equity Corp is 19.70%.
The range of the Intrinsic Value is 128.12 - 472.27 CAD
Based on its market price of 194.73 CAD and our intrinsic valuation, Mainstreet Equity Corp (MEQ.TO) is undervalued by 19.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 128.12 - 472.27 | 233.03 | 19.7% |
| DCF (Growth 10y) | 206.21 - 594.08 | 325.00 | 66.9% |
| DCF (EBITDA 5y) | 175.43 - 348.92 | 248.77 | 27.8% |
| DCF (EBITDA 10y) | 252.42 - 458.36 | 338.92 | 74.0% |
| Fair Value | 658.32 - 658.32 | 658.32 | 238.07% |
| P/E | 379.19 - 867.06 | 613.82 | 215.2% |
| EV/EBITDA | (5.86) - 218.68 | 92.47 | -52.5% |
| EPV | (17.27) - 14.30 | (1.48) | -100.8% |
| DDM - Stable | 240.98 - 676.32 | 458.65 | 135.5% |
| DDM - Multi | 310.85 - 681.28 | 427.26 | 119.4% |
| Market Cap (mil) | 1,814.88 |
| Beta | 0.39 |
| Outstanding shares (mil) | 9.32 |
| Enterprise Value (mil) | 3,412.59 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.58% |
| Cost of Debt | 5.00% |
| WACC | 5.98% |