As of 2025-08-07, the Intrinsic Value of Olympia Financial Group Inc (OLY.TO) is 159.51 CAD. This OLY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.00 CAD, the upside of Olympia Financial Group Inc is 28.60%.
The range of the Intrinsic Value is 129.65 - 212.05 CAD
Based on its market price of 124.00 CAD and our intrinsic valuation, Olympia Financial Group Inc (OLY.TO) is undervalued by 28.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 129.65 - 212.05 | 159.51 | 28.6% |
| DCF (Growth 10y) | 140.36 - 223.48 | 170.61 | 37.6% |
| DCF (EBITDA 5y) | 92.89 - 159.98 | 107.16 | -13.6% |
| DCF (EBITDA 10y) | 109.79 - 176.60 | 125.36 | 1.1% |
| Fair Value | 244.59 - 244.59 | 244.59 | 97.25% |
| P/E | 51.15 - 107.23 | 82.04 | -33.8% |
| EV/EBITDA | 76.98 - 229.81 | 119.66 | -3.5% |
| EPV | 163.50 - 213.91 | 188.70 | 52.2% |
| DDM - Stable | 111.10 - 251.58 | 181.34 | 46.2% |
| DDM - Multi | 103.20 - 175.54 | 129.43 | 4.4% |
| Market Cap (mil) | 298.84 |
| Beta | 0.14 |
| Outstanding shares (mil) | 2.41 |
| Enterprise Value (mil) | 270.90 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.83% |
| Cost of Debt | 4.25% |
| WACC | 5.81% |