As of 2025-10-18, the Intrinsic Value of Brompton Split Banc Corp (SBC.TO) is 56.97 CAD. This SBC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.64 CAD, the upside of Brompton Split Banc Corp is 317.70%.
The range of the Intrinsic Value is 48.49 - 69.52 CAD
Based on its market price of 13.64 CAD and our intrinsic valuation, Brompton Split Banc Corp (SBC.TO) is undervalued by 317.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.49 - 69.52 | 56.97 | 317.7% |
| DCF (Growth 10y) | 53.83 - 74.97 | 62.39 | 357.4% |
| DCF (EBITDA 5y) | 54.29 - 63.51 | 60.01 | 340.0% |
| DCF (EBITDA 10y) | 58.65 - 69.69 | 64.99 | 376.4% |
| Fair Value | 138.22 - 138.22 | 138.22 | 913.38% |
| P/E | 21.07 - 59.38 | 41.68 | 205.5% |
| EV/EBITDA | 59.79 - 81.40 | 69.94 | 412.7% |
| EPV | 13.46 - 16.32 | 14.89 | 9.2% |
| DDM - Stable | 39.93 - 78.80 | 59.36 | 335.2% |
| DDM - Multi | 25.62 - 39.71 | 31.17 | 128.5% |
| Market Cap (mil) | 315.36 |
| Beta | 1.54 |
| Outstanding shares (mil) | 23.12 |
| Enterprise Value (mil) | 315.13 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.50% |
| Cost of Debt | 5.00% |
| WACC | 6.10% |