OLY.TO
Olympia Financial Group Inc
Price:  
120.52 
CAD
Volume:  
770.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OLY.TO Intrinsic Value

49.90 %
Upside

What is the intrinsic value of OLY.TO?

As of 2025-07-08, the Intrinsic Value of Olympia Financial Group Inc (OLY.TO) is 180.61 CAD. This OLY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.52 CAD, the upside of Olympia Financial Group Inc is 49.90%.

The range of the Intrinsic Value is 131.48 - 313.70 CAD

Is OLY.TO undervalued or overvalued?

Based on its market price of 120.52 CAD and our intrinsic valuation, Olympia Financial Group Inc (OLY.TO) is undervalued by 49.90%.

120.52 CAD
Stock Price
180.61 CAD
Intrinsic Value
Intrinsic Value Details

OLY.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 131.48 - 313.70 180.61 49.9%
DCF (Growth 10y) 140.23 - 311.89 186.86 55.0%
DCF (EBITDA 5y) 88.81 - 159.37 106.24 -11.9%
DCF (EBITDA 10y) 105.27 - 174.60 123.39 2.4%
Fair Value 244.59 - 244.59 244.59 102.94%
P/E 51.01 - 107.42 83.61 -30.6%
EV/EBITDA 78.81 - 230.98 119.20 -1.1%
EPV 156.73 - 205.86 181.29 50.4%
DDM - Stable 114.57 - 398.60 256.58 112.9%
DDM - Multi 104.38 - 261.41 146.85 21.8%

OLY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 290.45
Beta 0.26
Outstanding shares (mil) 2.41
Enterprise Value (mil) 262.52
Market risk premium 5.10%
Cost of Equity 6.09%
Cost of Debt 4.25%
WACC 6.07%