RAY.A.TO
Stingray Group Inc
Price:  
9.94 
CAD
Volume:  
1,503.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RAY.A.TO Intrinsic Value

53.40 %
Upside

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

As of 2025-07-01, the Intrinsic Value of Stingray Group Inc (RAY.A.TO) is 15.24 CAD. This RAY.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.94 CAD, the upside of Stingray Group Inc is 53.40%.

The range of the Intrinsic Value is 11.77 - 20.72 CAD

Is RAY.A.TO undervalued or overvalued?

Based on its market price of 9.94 CAD and our intrinsic valuation, Stingray Group Inc (RAY.A.TO) is undervalued by 53.40%.

9.94 CAD
Stock Price
15.24 CAD
Intrinsic Value
Intrinsic Value Details

RAY.A.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.77 - 20.72 15.24 53.4%
DCF (Growth 10y) 14.85 - 24.91 18.77 88.9%
DCF (EBITDA 5y) 7.55 - 12.85 11.51 15.8%
DCF (EBITDA 10y) 11.11 - 17.32 15.28 53.7%
Fair Value 13.54 - 13.54 13.54 36.21%
P/E 2.01 - 4.11 2.94 -70.4%
EV/EBITDA 6.02 - 11.91 10.73 7.9%
EPV 50.21 - 67.34 58.77 491.3%
DDM - Stable 3.96 - 7.96 5.96 -40.0%
DDM - Multi 5.52 - 8.50 6.69 -32.7%

RAY.A.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 668.82
Beta 0.84
Outstanding shares (mil) 67.29
Enterprise Value (mil) 1,015.00
Market risk premium 5.10%
Cost of Equity 8.35%
Cost of Debt 5.09%
WACC 6.77%