What is the intrinsic value of RAY.A.TO?

As of 2025-11-07, the Intrinsic Value of Stingray Group Inc (RAY.A.TO) is 15.75 CAD. This RAY.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.29 CAD, the upside of Stingray Group Inc is 39.50%.

The range of the Intrinsic Value is 12.38 - 20.91 CAD

Is RAY.A.TO undervalued or overvalued?

Based on its market price of 11.29 CAD and our intrinsic valuation, Stingray Group Inc (RAY.A.TO) is undervalued by 39.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	12.38 - 20.91	15.75	39.5%
DCF (Growth 10y)	14.55 - 23.45	18.08	60.2%
DCF (EBITDA 5y)	7.99 - 13.54	11.92	5.5%
DCF (EBITDA 10y)	11.27 - 17.47	15.27	35.2%
Fair Value	17.34 - 17.34	17.34	53.63%
P/E	1.94 - 7.20	4.27	-62.2%
EV/EBITDA	6.85 - 13.39	11.74	4.0%
EPV	50.67 - 66.24	58.46	417.8%
DDM - Stable	5.18 - 10.05	7.61	-32.6%
DDM - Multi	5.47 - 8.17	6.55	-42.0%