Is RAY.A.TO undervalued or overvalued?

As of 2025-03-21, the Intrinsic Value of Stingray Group Inc (RAY.A.TO) is 11.03 CAD. This RAY.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.66 CAD, the upside of Stingray Group Inc is 27.40%. This means that RAY.A.TO is undervalued by 27.40%.

The range of the Intrinsic Value is 4.49 - 48.76 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	4.49 - 48.76	11.03	27.4%
DCF (Growth 10y)	6.45 - 54.96	13.65	57.6%
DCF (EBITDA 5y)	(0.79) - 1.98	0.85	-90.2%
DCF (EBITDA 10y)	1.28 - 4.80	3.24	-62.6%
Fair Value	-6.54 - -6.54	-6.54	-175.49%
P/E	(0.74) - 0.17	(0.45)	-105.2%
EV/EBITDA	0.54 - 9.16	4.05	-53.3%
EPV	55.18 - 76.33	65.76	659.3%
DDM - Stable	(2.97) - (16.32)	(9.64)	-211.3%
DDM - Multi	0.41 - 1.75	0.66	-92.4%