PAY.TO
Payfare Inc
Price:  
2.21 
CAD
Volume:  
404,696.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PAY.TO Intrinsic Value

143.30 %
Upside

As of 2024-12-13, the Intrinsic Value of Payfare Inc (PAY.TO) is 5.38 CAD. This PAY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.21 CAD, the upside of Payfare Inc is 143.30%.

The range of the Intrinsic Value is 4.50 - 6.99 CAD

2.21 CAD
Stock Price
5.38 CAD
Intrinsic Value
Intrinsic Value Details

PAY.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 4.50 - 6.99 5.38 143.3%
DCF (Growth 10y) 4.84 - 7.12 5.65 155.6%
DCF (EBITDA 5y) 2.66 - 2.72 2.69 21.6%
DCF (EBITDA 10y) 3.37 - 3.54 3.45 56.2%
Fair Value 10.08 - 10.08 10.08 355.95%
P/E 2.20 - 2.22 2.21 -0.1%
EV/EBITDA 2.20 - 2.22 2.21 -0.0%
EPV (0.14) - (0.38) (0.26) -111.7%
DDM - Stable 2.15 - 4.36 3.26 47.3%
DDM - Multi 1.47 - 2.33 1.80 -18.5%

PAY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 106.26
Beta 1.26
Outstanding shares (mil) 48.08
Enterprise Value (mil) 46.87
Market risk premium 5.10%
Cost of Equity 13.72%
Cost of Debt 5.00%
WACC 8.70%