RAY.A.TO
Stingray Group Inc
Price:  
10.31 
CAD
Volume:  
37,570.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RAY.A.TO Intrinsic Value

43.60 %
Upside

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

As of 2025-07-15, the Intrinsic Value of Stingray Group Inc (RAY.A.TO) is 14.81 CAD. This RAY.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.31 CAD, the upside of Stingray Group Inc is 43.60%.

The range of the Intrinsic Value is 11.53 - 19.87 CAD

Is RAY.A.TO undervalued or overvalued?

Based on its market price of 10.31 CAD and our intrinsic valuation, Stingray Group Inc (RAY.A.TO) is undervalued by 43.60%.

10.31 CAD
Stock Price
14.81 CAD
Intrinsic Value
Intrinsic Value Details

RAY.A.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.53 - 19.87 14.81 43.6%
DCF (Growth 10y) 14.56 - 23.89 18.24 76.9%
DCF (EBITDA 5y) 7.60 - 12.85 11.46 11.2%
DCF (EBITDA 10y) 11.07 - 17.15 15.12 46.6%
Fair Value 13.39 - 13.39 13.39 29.88%
P/E 2.13 - 4.46 3.13 -69.7%
EV/EBITDA 6.18 - 12.09 10.79 4.6%
EPV 49.31 - 65.14 57.23 455.0%
DDM - Stable 3.92 - 7.72 5.82 -43.6%
DDM - Multi 5.47 - 8.23 6.56 -36.3%

RAY.A.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 701.43
Beta 0.85
Outstanding shares (mil) 68.03
Enterprise Value (mil) 1,047.61
Market risk premium 5.10%
Cost of Equity 8.40%
Cost of Debt 5.09%
WACC 6.86%