As of 2025-07-06, the Intrinsic Value of Quorum Information Technologies Inc (QIS.V) is 0.86 CAD. This QIS.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.76 CAD, the upside of Quorum Information Technologies Inc is 12.7%.

The range of the Intrinsic Value is 0.65 - 1.29 CAD.

Is QIS.V undervalued or overvalued?

Based on its market price of 0.76 CAD and our intrinsic valuation, Quorum Information Technologies Inc (QIS.V) is undervalued by 12.7%.

0.76 CAD

Stock Price

0.86 CAD

Intrinsic Value

Intrinsic Value Details

QIS.V Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	0.65 - 1.29	0.86	12.7%
DCF (Growth Exit 10Y)	0.74 - 1.39	0.96	25.9%
DCF (EBITDA Exit 5Y)	0.85 - 1.04	0.92	21.2%
DCF (EBITDA Exit 10Y)	0.9 - 1.14	1.00	31.4%
Peter Lynch Fair Value	0.5 - 0.5	0.5	-34.1%
P/E Multiples	0.55 - 0.83	0.74	-2.8%
EV/EBITDA Multiples	0.92 - 1.11	0.99	30.8%
Earnings Power Value	1.06 - 1.32	1.19	56.4%
Dividend Discount Model - Stable	0.19 - 0.52	0.36	-52.9%
Dividend Discount Model - Multi Stages	0.34 - 0.71	0.46	-39.6%

QIS.V Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Fortinet Inc	47.6 - 191.51	73.71	-30.2%
VMware Inc	66.2 - 382.56	114.18	-19.9%
NortonLifeLock Inc	14.43 - 57.35	25.97	19.9%
Qualys Inc	89.13 - 329.18	135.15	-9.9%
Progress Software Corp	37.32 - 392.18	84.36	54.9%
Teradata Corp	15.71 - 45.28	23.46	1.1%
OneSpan Inc	19.6 - 27.36	22.69	29.7%
Absolute Software Corp	(0.67) - 26.77	2.95	-80.6%
Xperi Holding Corp	12.54 - 47.36	19.12	134.9%

QIS.V Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	56
Beta	0.02
Outstanding shares (mil)	74
Enterprise Value (mil)	59

Market risk premium	5.6%
Cost of Equity	7.35%
Cost of Debt	5%
WACC	7.0%