As of 2025-05-25, the Intrinsic Value of Forage Orbit Garant Inc (OGD.TO) is 1.63 CAD. This OGD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.41 CAD, the upside of Forage Orbit Garant Inc is 15.50%.
The range of the Intrinsic Value is 0.98 - 2.98 CAD
Based on its market price of 1.41 CAD and our intrinsic valuation, Forage Orbit Garant Inc (OGD.TO) is undervalued by 15.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.98 - 2.98 | 1.63 | 15.5% |
| DCF (Growth 10y) | 1.66 - 4.33 | 2.53 | 79.2% |
| DCF (EBITDA 5y) | 0.91 - 1.36 | 1.16 | -18.0% |
| DCF (EBITDA 10y) | 1.29 - 2.00 | 1.64 | 16.3% |
| Fair Value | 0.83 - 0.83 | 0.83 | -41.15% |
| P/E | 1.22 - 1.97 | 1.58 | 12.4% |
| EV/EBITDA | 0.80 - 1.56 | 1.13 | -19.9% |
| EPV | 0.39 - 1.18 | 0.79 | -44.2% |
| DDM - Stable | 1.26 - 3.23 | 2.24 | 59.0% |
| DDM - Multi | (0.94) - (1.96) | (1.28) | -190.8% |
| Market Cap (mil) | 52.66 |
| Beta | 0.23 |
| Outstanding shares (mil) | 37.35 |
| Enterprise Value (mil) | 89.94 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.93% |
| Cost of Debt | 5.90% |
| WACC | 6.52% |