As of 2024-12-15, the Intrinsic Value of Brompton Split Banc Corp (SBC.TO) is (72.09) CAD. This SBC.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 Brompton Split Banc Corp is -799.20%.

The range of the Intrinsic Value is (307.91) - (42.30) CAD

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(307.91) - (42.30)	(72.09)	-799.2%
DCF (Growth 10y)	(43.86) - (290.17)	(71.61)	-794.5%
DCF (EBITDA 5y)	(29.48) - (37.84)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(32.71) - (42.03)	(1,234.50)	-123450.0%
Fair Value	-50.81 - -50.81	-50.81	-592.79%
P/E	(20.69) - (28.98)	(23.83)	-331.1%
EV/EBITDA	(30.79) - (34.89)	(32.70)	-417.1%
EPV	11.98 - 14.53	13.26	28.6%
DDM - Stable	(21.67) - (82.81)	(52.24)	-606.7%
DDM - Multi	(17.05) - (51.50)	(25.72)	-349.5%