As of 2025-07-16, the Intrinsic Value of Dream Impact Trust (MPCT.UN.TO) is 77.12 CAD. This MPCT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.50 CAD, the upside of Dream Impact Trust is 2,984.60%.
The range of the Intrinsic Value is 58.16 - 111.13 CAD
Based on its market price of 2.50 CAD and our intrinsic valuation, Dream Impact Trust (MPCT.UN.TO) is undervalued by 2,984.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.16 - 111.13 | 77.12 | 2984.6% |
| DCF (Growth 10y) | 64.78 - 119.12 | 84.32 | 3272.7% |
| DCF (EBITDA 5y) | 41.73 - 51.85 | 46.57 | 1763.0% |
| DCF (EBITDA 10y) | 52.25 - 67.79 | 59.49 | 2279.5% |
| Fair Value | -6.62 - -6.62 | -6.62 | -364.92% |
| P/E | (7.71) - 92.76 | 29.29 | 1071.7% |
| EV/EBITDA | (20.18) - 60.10 | 13.56 | 442.6% |
| EPV | (25.08) - (30.03) | (27.55) | -1202.1% |
| DDM - Stable | (4.32) - (7.64) | (5.98) | -339.2% |
| DDM - Multi | 28.83 - 42.49 | 34.53 | 1281.1% |
| Market Cap (mil) | 46.03 |
| Beta | 1.18 |
| Outstanding shares (mil) | 18.41 |
| Enterprise Value (mil) | 309.98 |
| Market risk premium | 5.10% |
| Cost of Equity | 19.04% |
| Cost of Debt | 5.50% |
| WACC | 6.58% |