As of 2026-01-07, the Intrinsic Value of Stingray Group Inc (RAY.A.TO) is 19.85 CAD. This RAY.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.50 CAD, the upside of Stingray Group Inc is 36.90%.
The range of the Intrinsic Value is 15.30 - 27.10 CAD
Based on its market price of 14.50 CAD and our intrinsic valuation, Stingray Group Inc (RAY.A.TO) is undervalued by 36.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.30 - 27.10 | 19.85 | 36.9% |
| DCF (Growth 10y) | 18.84 - 31.83 | 23.86 | 64.6% |
| DCF (EBITDA 5y) | 9.91 - 17.70 | 14.29 | -1.5% |
| DCF (EBITDA 10y) | 14.63 - 23.81 | 19.49 | 34.4% |
| Fair Value | 23.57 - 23.57 | 23.57 | 62.54% |
| P/E | 3.78 - 11.44 | 7.53 | -48.1% |
| EV/EBITDA | 8.54 - 17.60 | 13.16 | -9.3% |
| EPV | 61.11 - 82.85 | 71.98 | 396.4% |
| DDM - Stable | 7.08 - 14.22 | 10.65 | -26.6% |
| DDM - Multi | 6.77 - 10.50 | 8.22 | -43.3% |
| Market Cap (mil) | 798.08 |
| Beta | 0.65 |
| Outstanding shares (mil) | 55.04 |
| Enterprise Value (mil) | 1,141.30 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.15% |
| Cost of Debt | 4.96% |
| WACC | 6.77% |